A1 B1 C1 D1 E1 F1 G1 H1 I1 J1 K1 L1 M1 N1

A2 NYC COLLEGE OF TECHNOLOGY

MATERIAL (M) LABOR (L) EQUIPMENT (E)

Quantity
A3

Units
ITEM

DESCRIPTION M+L+E
A4 $ per Unit M Cost Units per Hr Labor Hrs $ per Hr L Cost $ per Hr E Cost

A5 1 Excavation 30 cy $0.00 $0.00 1.25 24.0 $69.00 $1,656.00 $125.00 $3,000.00 $4,656.00
A6 2 New pipe Insulation 25 lf $2.25 $56.25 7.00 3.6 $49.00 $175.00 $25.00 $89.29 $320.54
A7 3 New GWB partition 325 lf $8.75 $2,843.75 4.00 81.3 $49.00 $3,981.25 $25.00 $2,031.25 $8,856.25
A8 4 New Floor Tile 150 sf $3.45 $517.50 6.00 25.0 $55.00 $1,375.00 $0.00 $0.00 $1,892.50
A9 5 New Ceiling tile 150 sf $5.32 $798.00 15.00 10.0 $55.00 $550.00 $50.00 $500.00 $1,848.00
A10 6 Concrete patching 75 cf $9.55 $716.25 5.00 15.0 $55.00 $825.00 $75.00 $1,125.00 $2,666.25
A11 7 3'-0"x7'-0" Wood Doors 5 ea $750.00 $3,750.00 1.00 5.0 $55.00 $275.00 $25.00 $125.00 $4,150.00
A12 Items M+L+E: $24,389.54
A13 + = plus G6 Formula: =D6*F6 = Sum of Column D, Row 6 x Column F, Row 6 (Quantity x M Unit Cost)
A14 - = minus I6 Formula: =D6/H6 = Column D6 divided by Column H6 (Quantity /Hrs per Unit, Productivity)
A15 * or x = multiplication K6 Formula: =I6*J6 = Column I6 multiplied by ColumnJ6 (Work Hrs x Labor Cost per Hr)
A16 / = division M6 Formula: =I6*L6 = Column I6 multiplied by ColumnM6 (Work Hrs x Equipment Cost per Hr)
A17 = = sum N6 Formula: =(G6+K6+M6) = Sum of ColumnG6 + ColumnK6 + ColumnM6 (M+L+E) M+L+E $24,389.54
A18 : = from to N12 Formula: =SUM(N5:N11) = Sum of Column N from Row 5 to Row 11 15% O&P: $3,658.43
A19 N17 Formula: =N12 = Same as Column N, Row 11 Prjct Cost: $28,047.97
A20 N18 Formula: =N17*0.15 = Column N, Row 17 x 0.015 (15% Overhead & Profit)

Home - Insert - Page Layout - Formulas - Data - Review - View

Highlight Cell /right click /(cut, copy, insert, delete, clear contents, format cells)
Format cells /(number, alignment, font, border, fill, protection)
Number /(general, number, currency,...) Border /(line, style, color)