| Item | Amount |
|---|---|
| Material (from takeoff, page 3) | $25,418 |
| Waste factor, 5% | $1,271 |
| Sales tax on material, 7% (Palm Beach) | $1,779 |
| Labor and subcontractors (from takeoff, page 3) | $19,972 |
| Direct cost | $48,441 |
| Overhead, 12% | $5,813 |
| Profit, 10% | $5,425 |
| Bid total, kitchen + primary bath remodel | $59,679 |
Overhead, profit, tax and labor rates are set to your numbers on every real job. You get the Excel file with live formulas, so you can change any rate or allowance and the total updates.
| Color / mark | Meaning | Measured |
|---|---|---|
| ▨ blue hatch F1 | Porcelain floor tile, kitchen (wall to wall, before cabinets) | 180 SF |
| ▨ green hatch F2 | Porcelain floor tile, bath (net of shower and vanity) | 68 SF |
| ━ purple W1 | Shower wall tile to 8' on 3 walls, incl. niche returns | 104 SF |
| ━ orange B1 | Kitchen backsplash, 18" high behind counters | 32 SF |
| ■ gray | Base cabinets / quartz counter (tags 1, 4); uppers + pantry (tags 2, 3) | 18 LF / 54 SF / 16 LF |
| ┅ dashed yellow | Under-cabinet LED lighting | 16 LF |
| R / G | Recessed LED cans / GFCI-AFCI receptacles | 11 / 7 |
| ● yellow tags | Cabinets, counters, fixtures and equipment, matching page 3 | 15 tags |
Drawing simplified for this sample. On real jobs we mark up your actual PDF sheets and deliver them with the estimate.
| CSI | Description · plan reference | Qty | Unit | Material $ | Labor $ |
|---|---|---|---|---|---|
| 01 · GENERAL REQUIREMENTS | |||||
| 01 41 26 | Permit allowance: building, plumbing, electrical · — | 1 | LS | $1,200 | — |
| 01 74 19 | Dumpster, 20 yd, two pulls · — | 2 | EA | $1,050 | — |
| 01 56 39 | Floor + dust protection, zip walls, daily + final cleanup · — | 1 | LS | $260 | $1,030 |
| 02 · DEMOLITION | |||||
| 02 41 19 | Kitchen demo: cabinets, tops, flooring, soffit · A-1 · kitchen | 180 | SF | — | $765 |
| 02 41 19 | Bath demo: tub/shower, vanity, wall + floor tile · A-1 · bath | 95 | SF | — | $902 |
| 06 / 08 · CARPENTRY + DOORS | |||||
| 06 10 00 | Blocking: cabinets, grab-bar backing, niche + bench framing · tags 1, 12 | 1 | LS | $225 | $760 |
| 08 14 16 | Bath door, 2'-8" prehung solid-core, privacy hardware · tag 15 | 1 | EA | $285 | $260 |
| 09 · FINISHES | |||||
| 09 29 00 | Drywall patch at soffit + wet-wall repairs, finish L4 · A-1 | 160 | SF | $176 | $544 |
| 09 30 13 | Porcelain floor tile 12x24, kitchen + bath, setting mat'l · areas F1, F2 | 248 | SF | $1,240 | $1,984 |
| 09 30 13 | Shower wall tile to 8', cement board + membrane · area W1 · tag 11 | 104 | SF | $676 | $1,404 |
| 09 30 13 | Shower floor: mortar bed, liner, mosaic, curb · area W1 | 1 | EA | $520 | $1,100 |
| 09 30 13 | Kitchen backsplash tile, 18" height · area B1 | 32 | SF | $256 | $448 |
| 09 91 23 | Paint walls + ceilings, kitchen + bath, 2 coats · A-1 | 830 | SF | $232 | $954 |
| 12 · CABINETS + COUNTERTOPS | |||||
| 12 35 30 | Base cabinets, semi-custom, soft-close, installed · tag 1 | 18 | LF | $5,580 | $990 |
| 12 35 30 | Upper cabinets + tall pantry, installed · tags 2, 3 | 16 | LF | $4,240 | $800 |
| 12 35 30 | Vanity, 60" double, furniture-style · tag 9 | 1 | EA | $1,350 | $280 |
| 12 36 61 | Quartz countertop, 3 cm, eased edge, sink cutout · tag 4 | 54 | SF | $3,348 | $972 |
| 12 36 61 | Quartz vanity top, 61", two undermount cutouts · tag 10 | 1 | EA | $780 | $180 |
| 22 / 23 · PLUMBING + EXHAUST | |||||
| 22 11 16 | Rough-in: kitchen sink/DW/ice maker + bath lavs, shower · tags 5, 6, 8, 10, 11 | 1 | LS | $440 | $1,800 |
| 22 41 16 | Kitchen sink SS undermount, faucet, disposal · tag 5 | 1 | EA | $720 | $380 |
| 22 41 23 | Shower valve, pressure-balance, trim + linear drain · tag 11 | 1 | EA | $640 | $520 |
| 22 41 16 | Vanity sinks, undermount, + faucets + P-traps · tag 10 | 2 | EA | $570 | $420 |
| 22 41 13 | Toilet pull + reset, new wax ring + supply · tag 13 | 1 | EA | $35 | $190 |
| 23 34 23 | Bath exhaust fan, 110 cfm, duct to exterior · tag 14 | 1 | EA | $245 | $360 |
| 26 · ELECTRICAL | |||||
| 26 05 19 | Dedicated circuits: range, DW/disposal, micro, refrigerator · tags 6, 7, 8 | 4 | EA | $380 | $1,140 |
| 26 51 13 | Recessed LED wafer, 4" (1 wet-rated in shower) · R marks | 11 | EA | $352 | $1,045 |
| 26 51 13 | Under-cabinet LED tape + driver · dashed yellow | 16 | LF | $352 | $288 |
| 26 27 26 | GFCI/AFCI receptacles, countertop + vanity · G marks | 7 | EA | $266 | $455 |
| Totals, before waste, tax, overhead and profit | $25,418 | $19,972 | |||
Labor column includes subcontractor pricing (tile, cabinets install, countertop fabrication, plumbing, electrical). Plan references point to sheet A-1, page 2.
| Step | What happens |
|---|---|
| 1. Send your plans | Email PDF drawings and specs to bids@squareandlevelfl.com and include your bid due date. |
| 2. Fixed quote in 2 hours | We reply with the price and delivery time before any work starts. |
| 3. Estimate delivered | Marked-up sheets, takeoff and Excel estimate, usually within 24–48 hours. |
| 4. One revision included | Tell us what changed and we update the numbers. |
This is a sample created to show our format. The project, quantities and prices are illustrative, not a client job or a quote.