Project Name: Interior Fit-out, ABC Office

Location: Anywhere, USA Date: 1/1/2020 STD

Assembly Number Description Qty. Unit Subtotal
C1010 124 1200 Wood partition, 2 x 4 @ 16" OC w/5/8" FR gypsum board 560 S.F. $2,996.00
C1020 114 1800 Metal door & frame, flush hollow core, 3'-0" x 7'-0" 2 Ea. $2,620.00
C3010 230 0080 Painting, brushwork, primer & 2 coats 1,120 S.F. $1,467.20
C3020 410 0140 Carpet, tufted, nylon, roll goods, 12' wide, 26 oz 240 S.F. $928.80
C3030 210 6000 Acoustic ceilings, 24" x 48" tile, tee grid suspension 200 S.F. $1,326.00
D5020 125 0560 Receptacles incl plate, box, conduit, wire, 20 A duplex 8 Ea. $2,428.00
D5020 125 0720 Light switch incl plate, box, conduit, wire, 20 A single pole 2 Ea. $591.00
D5020 210 0560 Fluorescent fixtures, recess mounted, 20 per 1000 SF 200 S.F. $2,320.00

Assembly Subtotal $14,677.00

Sales Tax @ 5% $ 366.93

General Requirements @ 7% $ 1,027.39

Subtotal A $16,071.32

GC Overhead @ 5% $ 803.57

Subtotal B $16,874.88

GC Profit @ 5% $ 843.74

Subtotal C $17,718.62

Adjusted by Location Factor 115.5 $ 20,465.01

Architects Fee @ 8% $ 1,637.20

Contingency @ 15 % $ 3,069.75

Project Total Cost $ 25,171.96

Project Name: Interior Fit-out, ABC Office
Location: Anywhere, USA Date: 1/1/2020 R+R
Assembly Number Description Qty. Unit Subtotal
C1010 124 1200 Wood partition, 2 x 4 @ 16" OC w/5/8" FR gypsum board 560 S.F. $3,130.40
C1020 114 1800 Metal door & frame, flush hollow core, 3'-0" x 7'-0" 2 Ea. $2,680.00
C3010 230 0080 Painting, brushwork, primer & 2 coats 1,120 S.F. $1,545.60
C3020 410 0140 Carpet, tufted, nylon, roll goods, 12' wide, 26 oz 240 S.F. $943.20
C3030 210 6000 Acoustic ceilings, 24" x 48" tile, tee grid suspension 200 S.F. $1,352.00
D5020 125 0560 Receptacles incl plate, box, conduit, wire, 20 A duplex 8 Ea. $2,500.00
D5020 125 0720 Light switch incl plate, box, conduit, wire, 20 A single pole 2 Ea. $609.00
D5020 210 0560 Fluorescent fixtures, recess mounted, 20 per 1000 SF 200 S.F. $2,390.00

Assembly Subtotal $15,150.20

Sales Tax @ 5% $ 378.76

General Requirements @ 7% $ 1,060.51

Subtotal A $16,589.47

GC Overhead @ 5% $ 829.47

Subtotal B $17,418.94

GC Profit @ 5% $ 870.95

Subtotal C $18,289.89

Adjusted by Location Factor 115.5 $ 21,124.82

Architects Fee @ 8% $ 1,689.99

Contingency @ 15 % $ 3,168.72

Project Total Cost $ 25,983.53

Project Name: Interior Fit-out, ABC Office
Location: Anywhere, USA Date: 1/1/2020 OPN
Assembly Number Description Qty. Unit Subtotal
C1010 124 1200 Wood partition, 2 x 4 @ 16" OC w/5/8" FR gypsum board 560 S.F. $2,592.80
C1020 114 1800 Metal door & frame, flush hollow core, 3'-0" x 7'-0" 2 Ea. $2,470.00
C3010 230 0080 Painting, brushwork, primer & 2 coats 1,120 S.F. $1,254.40
C3020 410 0140 Carpet, tufted, nylon, roll goods, 12' wide, 26 oz 240 S.F. $890.40
C3030 210 6000 Acoustic ceilings, 24" x 48" tile, tee grid suspension 200 S.F. $1,252.00
D5020 125 0560 Receptacles incl plate, box, conduit, wire, 20 A duplex 8 Ea. $2,076.00
D5020 125 0720 Light switch incl plate, box, conduit, wire, 20 A single pole 2 Ea. $503.00
D5020 210 0560 Fluorescent fixtures, recess mounted, 20 per 1000 SF 200 S.F. $2,030.00

Assembly Subtotal $13,068.60

Sales Tax @ 5% $ 326.72

General Requirements @ 7% $ 914.80

Subtotal A $14,310.12

GC Overhead @ 5% $ 715.51

Subtotal B $15,025.62

GC Profit @ 5% $ 751.28

Subtotal C $15,776.90

Adjusted by Location Factor 115.5 $ 18,222.32

Architects Fee @ 8% $ 1,457.79

Contingency @ 15 % $ 2,733.35

Project Total Cost $ 22,413.46