ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Estimate of Materials and Cost of Construction
3
4
Date:4/15/2022SummaryAmount
5
Project:VERZELLA RESIDENCE.Subtotal $ 71,646
6
ADDRESS:4558 N 4175 E EDEN UT.Profit/Overhead $ 17,912
7
Total $ 89,558
8
9
ITEM #CSI SECTDESCRIPTIONQTY.WASTAGEQTY WITH
WASTAGE		UNITLAB.TOTAL LAB.MAT.TOTAL MAT. UNIT COST (LAB+MAT) TOTAL ITEM COSTTRADE COST
10
11
DIV.01GENERAL REQUIREMENTS $ -
12
13
1Permits Documentation And Fees10%1LS $ - $ - $ - $ - $ - $ -
14
2Hazardous Waste Or Disposal Work10%1LS $ - $ - $ - $ - $ - $ -
15
3Owner Purchased, Contractor Installed Items10%1LS $ - $ - $ - $ - $ - $ -
16
4Contractors Use Of New And Existing Facilities10%1LS $ - $ - $ - $ - $ - $ -
17
5Correction Of Unsatisfactory Conditions10%1LS $ - $ - $ - $ - $ - $ -
18
6Restoration Of Unit Damaged During Installation10%1LS $ - $ - $ - $ - $ - $ -
19
7Replacement Of Units Which Cannot Be Restored 10%1LS $ - $ - $ - $ - $ - $ -
20
8Maintaining Existing Construction In Weather High Conditions10%1LS $ - $ - $ - $ - $ - $ -
21
9Signage10%1LS $ - $ - $ - $ - $ - $ -
22
10Supervisory Personnel10%1LS $ - $ - $ - $ - $ - $ -
23
24
11Temporary Services10%1LS $ - $ - $ - $ - $ - $ -
25
12Water10%1LS $ - $ - $ - $ - $ - $ -
26
13Lighting And Power10%1LS $ - $ - $ - $ - $ - $ -
27
14Toilet Facilities10%1LS $ - $ - $ - $ - $ - $ -
28
15Material Storage10%1LS $ - $ - $ - $ - $ - $ -
29
30
16Contractor's Safety Program10%1LS $ - $ - $ - $ - $ - $ -
31
32
33
DIV.09FINISHES $ 71,646
34
35
LOWER AND MAIN LEVEL
36
37
DRY WALL
38
39
EXTERIOR WALLS
40
41
171/2" Gypsum Wall Board (1 Side)468510%5153SF $ 0.63 $ 3,246.5 $ 1 $ 4,483.2 $ 2 $ 7,730
42
18Acoustic Sealant104110%1145LF $ 1.26 $ 1,442.9 $ 2 $ 1,992.6 $ 3 $ 3,435
43
44
EXTERIOR WALLS - ONE SIDE MOISTURE RESISTANT GYPSUM BOARD
45
46
191/2" Moisture Resistant Gypsum Wall Board (1 Side)11310%124SF $ 0.63 $ 78.1 $ 1 $ 107.8 $ 2 $ 186
47
20Acoustic Sealant2510%28LF $ 1.26 $ 34.7 $ 2 $ 47.9 $ 3 $ 83
48
49
50
INTERIOR WALLS
51
52
211/2" Gypsum Wall Board Both Sides447710%4924SF $ 0.63 $ 3,102.4 $ 1 $ 4,284.3 $ 2 $ 7,387
53
22Acoustic Sealant99510%1094LF $ 1.26 $ 1,378.8 $ 2 $ 1,904.1 $ 3 $ 3,283
54
55
INTERIOR WALLS - ONE SIDE MOISTURE RESISTANT GYPSUM BOARD
56
57
231/2" Gypsum Wall Board One Sides62410%686SF $ 0.63 $ 432.3 $ 1 $ 597.1 $ 2 $ 1,029
58
241/2" Moisture Resistant Gypsum Wall Board (1 Side)62410%686SF $ 0.84 $ 576.5 $ 1 $ 796.1 $ 2 $ 1,373
59
25Acoustic Sealant27710%305LF $ 1.26 $ 384.3 $ 2 $ 530.7 $ 3 $ 915
60
61
62
26Tapping328010%3608LF $ 0.52 $ 1,876.2 $ 1.5 $ 5,339.8 $ 2 $ 7,216
63
27Mudding5610%61LBS $ 2.08 $ 127.3 $ 5.9 $ 362.3 $ 8 $ 490
64
28Screws1476010%16236EA $ 0.05 $ 844.3 $ 0.1 $ 2,402.9 $ 0.2 $ 3,247
65
66
CEILING
67
68
291/2" Gypsum Board Ceiling (Moisture Resistant)22810%250SF $ 1.26 $ 315.5 $ 2 $ 435.7 $ 3 $ 751
69
301/2" Gypsum Board Ceiling332210%3654SF $ 1.47 $ 5,371.1 $ 2 $ 7,417.2 $ 4 $ 12,788
70
71
EXTERIOR FINISHES
72
73
31Exterior 3- Coats - Stucco247010%2717SF $ 3.36 $ 9,128.1 $ 5 $ 12,605.5 $ 8 $ 21,734
74
75
SUB TOTAL
 $ 71,646 $ 71,646
76
INSURANCE
`5% $ 3,582 $ 3,582
77
OVERHEAD AND PROFIT
20% $ 14,329 $ 14,329
78
TOTAL BASE BID
 $ 89,558 $ 89,558
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100