PROJECT SUMMARY

PROJECT TITLE

PROJECT ADDRESS

DIV. DISCRIPTION AMOUNT

3 CONCRETE 31339.329451648
4 MASONRY 37221.948068
5 METALS 6061.74
6 WOOD, PLASTICS AND COMPOSITES 80693.4264
7 THERMAL AND MOISTURE PROTECTION 23011.0818
8 OPENINGS 24116.616
9 FINISHES 167874.132
10 SPECIALTIES 5248.1
11 EQUIPMENTS 14937.08
12 FURNISHING 6189.148
22 PLUMBING 11317.38
26 ELECTRICAL 57823.1095

Contingency % 5% $ 23,291.65
Overhead & Profit 20% $ 93,166.62
TOTAL PROJECT COST $ 582,291.36
 Project Title:

Location:

Scope of Work:

Labor Type: Open Shop/Non Union

Date: Vibrant Estimating Services

TOTAL TOTAL
WASTAG Qty (Include MATERIAL PRODUCTION LABOR
Sr # DIV. Scope Qty U/M MATERIAL LABOR RATE EQUIPMENT TOTAL TOTAL TRADE Notes
E Wastage) RATE RATE HOURS
COST COST

3 CONCRETE $ 31,339

Form Work
1 Form Work For (24" W X 16" D) Continuous Footing 460.18 0% 460.18 SF $ 0.89 $ 409.56 0.06 25.31 $ 50.00 $ - $1,675.06 6 metal fram
2 Form Work For (30" X 30" X 16") Pad Footing 119.70 0% 119.70 SF $ 0.89 $ 106.53 0.06 6.58 $ 50.00 $ - $435.71 1. 5/8" Dryw
3 Form Work For (8" X 12") Concrete Column 299.70 0% 299.70 SF $ 0.89 $ 266.73 0.06 16.48 $ 50.00 $ - $1,090.91
4 Form Work For (12" X 16") Concrete Beam 89.00 0% 89.00 SF $ 0.89 $ 79.21 0.06 4.90 $ 50.00 $ - $323.96
5 Form Work For 4" Thick Concrete Slab On Grade 60.00 0% 60.00 SF $ 0.89 $ 53.40 0.06 3.30 $ 50.00 $ - $218.40 3-5/8 metal
1. 5/8" Dryw
Concrete For Foundation 3-1/2" (R-1
Tag: C, 24" W X 16" D Continuous Concrete Ribbon
6 Footing Reinforced W/3#5 Rods 17.01 8% 18.38 CY $ 534.00 $ 9,812.40 2.43 41.34 $ 50.00 $ - $11,879.62
(30" X 30" X 16") Concrete Pad Footing Reinforced
7 With A Single Mat Of #5 Rods@6" O.C. Each Way 2.77 8% 2.99 CY $ 534.00 $ 1,598.00 2.43 6.73 $ 50.00 $ - $1,934.65
Tag: H, 8" X 8" Thickened Concrete Slab Edge
8 Reinforced With 1#5 Rod Continuous 1.40 8% 1.51 CY $ 534.00 $ 805.84 2.43 3.40 $ 50.00 $ - $975.61

Tag: J, 8" X 8" Thickened Concrete Slab Edge

9 Reinforced With 1#5 Rod Anchored To Existing Slab 0.76 8% 0.83 CY $ 534.00 $ 440.93 2.43 1.86 $ 50.00 $ - $533.82
#5 Dowel Rod Embedded 6" In Existing Slab With
10 Epoxy 47.00 0% 47.00 EA $ 1.18 $ 55.46 0.04 1.74 $ 50.00 $ - $142.41
12" X 12" Thickened Concrete Slab Edge Reinforced
11 With 1#5 Continuous Rod 2.78 8% 3.00 CY $ 534.00 $ 1,601.15 2.43 6.75 $ 50.00 $ - $1,938.47

Concrete For Slab

Tag: F, 4" Thick Concrete Slab On Grade Reinforced
12 With Wwf 6" X 6"-1.4 X 1.4 Mesh 2,021.00 5% 2,122.05 SF $ 2.75 $ 5,835.64 0.02 42.44 $ 50.00 $ - $7,957.69
4" 1.5Vl19 W/3000 Concrete Reinforced With 6X6-
13 W1.4 X W1.4 Wwm 217.00 10% 238.70 SF $ 2.75 $ 656.43 0.02 4.56 $ 50.00 $ - $884.28

Concrete For Columns

Tag: E, 8" X 12" Concrete Column Reinforced With 4#5

Vertical Rods And #3 Hoops @ 4" O.C. & #5 X 12"
14 Dowels In Existing Cmu Wall With Simpson Et Epoxy 0.49 8% 0.53 CY $ 534.00 $ 284.94 2.43 1.20 $ 50.00 $ - $344.97
Tag: L, 8" X 12" Concrete Column Reinforced With 4#5
15 Vertical Rods And #3 Hoops @ 4" O.C. 0.25 8% 0.27 CY $ 534.00 $ 142.47 2.43 0.60 $ 50.00 $ - $172.49

Concrete For Beams

12" W X 16" D Concrete Beam Reinforced W/3#7 Top
And Bottom Rebar's W/ Embedded #5 X 12" Dowel @
16 12" O.C. 1.19 8% 1.29 CY $ 534.00 $ 686.64 2.43 2.89 $ 50.00 $ - $831.30

4 MASONRY $ 37,222

Unit Masonry (Cmu)

17 8" Thick Cmu Wall 2,380.00 10% 2,618.00 SF $ 3.96 $10,367.28 0.11 264.18 $ 50.00 $ - $23,576.28 6 metal fram
18 Tag: D, Grout Filled Cmu Wall 7.00 10% 7.70 CY $ 534.00 $ 4,112.46 2.43 17.01 $ 50.00 $ - $4,963.09 1. 5/8" Dryw
19 Precast Concrete Sill 40.00 10% 44.00 LF $ 20.50 $ 902.00 0.23 9.16 $ 50.00 $ - $1,360.00
20 8" X 8" Concrete Fill Bond Beam 256.30 10% 281.93 LF $ 5.20 $ 1,466.04 0.13 34.09 $ 50.00 $ - $3,170.43
8" X 8" Concrete Fill Bond Beam Embedded #5 Angle
21 Rod Cant Into Bond Beam 38.75 10% 42.63 LF $ 5.60 $ 238.70 0.13 5.15 $ 50.00 $ - $496.39 3-5/8 metal
1. 5/8" Dryw
Cast-Crete High Strength Lintels 3-1/2" (R-1
22 Plan Tag: 2, Precast Concrete Lintel 3.50 10% 3.85 LF $ 12.20 $ 46.97 0.29 1.01 $ 50.00 $ - $97.30
23 Plan Tag: 3, Precast Concrete Lintel 12.00 10% 13.20 LF $ 12.20 $ 161.04 0.29 3.45 $ 50.00 $ - $333.60
24 Plan Tag: 4, Precast Concrete Lintel 4.50 10% 4.95 LF $ 12.20 $ 60.39 0.29 1.29 $ 50.00 $ - $125.10
25 Plan Tag: 5, Precast Concrete Lintel 5.33 10% 5.87 LF $ 12.20 $ 71.57 0.29 1.53 $ 50.00 $ - $148.26
26 Plan Tag: 8, Precast Concrete Lintel 7.50 10% 8.25 LF $ 12.20 $ 100.65 0.29 2.16 $ 50.00 $ - $208.50
27 Plan Tag: 13, Precast Concrete Lintel 13.33 10% 14.67 LF $ 12.20 $ 178.93 0.29 3.83 $ 50.00 $ - $370.66
28 Plan Tag: 14, Precast Concrete Lintel 14.00 10% 15.40 LF $ 12.20 $ 187.88 0.29 4.03 $ 50.00 $ - $389.20
29 Plan Tag: 15, Pre-Stressed Concrete Lintel 14.67 10% 16.14 LF $ 12.20 $ 196.87 0.29 4.22 $ 50.00 $ - $407.83
30 Plan Tag: 16, Pre-Stressed Concrete Lintel 15.33 10% 16.87 LF $ 12.20 $ 205.77 0.29 4.41 $ 50.00 $ - $426.26
31 Plan Tag: 17, Pre-Stressed Concrete Lintel 17.33 10% 19.07 LF $ 12.20 $ 232.61 0.29 4.98 $ 50.00 $ - $481.86
32 Plan Tag: 21, Pre-Stressed Concrete Lintel 24.00 10% 26.40 LF $ 12.20 $ 322.08 0.29 6.90 $ 50.00 $ - $667.20

5 METALS $ 6,062

Metal Decking
33 Vulcraft Composite Deck 217.00 10% 238.70 SF $ 4.68 $ 1,117.12 0.01 2.60 $ 56.00 $ - $1,262.94 6 metal fram
1. 5/8" Dryw
Steel Column 3-1/2" (R-1
34 3" X 3" Steel Column(10' High) 8.00 0% 8.00 EA $ 161.70 $ 1,293.60 0.81 6.44 $ 56.00 $ - $1,654.24
35 12" X 12" X 1/2" Steel Column Base Plate 8.00 0% 8.00 EA $ 27.00 $ 216.00 0.07 0.54 $ 56.00 $ - $246.02
36 8" X 6" X 1/4" Steel Top Plate(Column Cap) 2.00 0% 2.00 EA $ 12.00 $ 24.00 0.07 0.13 $ 56.00 $ - $31.50
37 10" X 8" X 1/4" Steel Top Plate(Column Cap) 1.00 0% 1.00 EA $ 18.00 $ 18.00 0.07 0.07 $ 56.00 $ - $21.75

Holdown,Nails,Screws
38 Simpson Holdown H10A 58.00 0% 58.00 EA $ 1.88 $ 109.04 0.13 7.54 $ 56.00 $ - $531.28
39 Simpson Holdown Hcp 4.00 0% 4.00 EA $ 5.23 $ 20.92 0.13 0.52 $ 56.00 $ - $50.04
40 Simpson Holdown Heta16 86.00 0% 86.00 EA $ 2.35 $ 202.10 0.13 11.18 $ 56.00 $ - $828.18
41 Simpson Holdown Mbha3 5.00 0% 5.00 EA $ 42.00 $ 210.00 0.13 0.65 $ 56.00 $ - $246.40
42 1/2" Dia Atr Screw For Ledger 34.00 0% 34.00 EA $ 0.48 $ 16.32 0.09 3.03 $ 56.00 $ - $185.78
43 Storm Strap At Each Truss 94.00 0% 94.00 EA $ 0.87 $ 81.78 0.13 12.22 $ 56.00 $ - $766.10
44 5/8" Bolts For Top Plates 10.00 0% 10.00 EA $ 4.10 $ 41.00 0.06 0.62 $ 56.00 $ - $75.72
45 1/2" Dia J- Bolts For Base Plate 32.00 0% 32.00 EA $ 1.64 $ 52.48 0.06 1.95 $ 56.00 $ - $161.79

6 WOOD, PLASTICS AND COMPOSITES $ 80,693

Millwork
46 1'-0" Deep Kitchen Wall Cabinetry 16.00 0% 16.00 LF $ 284.00 $ 4,544.00 0.65 10.32 $ 56.00 $ - $5,121.92 6 metal fram
47 2'-0" Deep Kitchen Base Cabinetry 16.00 0% 16.00 LF $ 435.00 $ 6,960.00 0.72 11.47 $ 56.00 $ - $7,602.43
48 2'-0" Deep Master Bathroom Base Cabinetry 15.00 0% 15.00 LF $ 435.00 $ 6,525.00 0.72 10.75 $ 56.00 $ - $7,127.28
49 1'-0" Deep Closet 41.00 0% 41.00 LF $ 320.00 $13,120.00 0.65 26.45 $ 56.00 $ - $14,600.92
50 1'-0" Deep Pantry 5.00 0% 5.00 LF $ 320.00 $ 1,600.00 0.65 3.23 $ 56.00 $ - $1,780.60

Wood Stairs And Railings

3'-7" Wide Stair W/ 7.7/16" Riser And 10" Tread W/ 1"
51 Nosing 15.00 0% 15.00 Risers $ 85.00 $ 1,275.00 0.31 4.62 $ 56.00 $ - $1,533.72
52 (3) 2X12 Stringers 16.00 0% 16.00 LF $ 5.19 $ 83.04 0.37 5.90 $ 56.00 $ - $413.66
53 2" Thick And 3'-0" High Deck Railing 33.20 0% 33.20 LF $ 52.10 $ 1,729.72 0.27 8.86 $ 56.00 $ - $2,226.13
54 2" Thick And 3'-0" High Handrail (As Required) 14.80 0% 14.80 LF $ 63.50 $ 939.80 0.20 2.96 $ 56.00 $ - $1,105.56

Trusses
55 Eng.App. Wood Roof Truss @24" O.C. 2,056.00 10% 2,261.60 SF $ 3.25 $ 7,350.20 0.04 85.53 $ 56.00 $ - $12,139.86
56 16" Deep New Floor Truss @16" O.C. 1,008.00 10% 1,108.80 SF $ 3.50 $ 3,880.80 0.04 41.93 $ 56.00 $ - $6,229.04
57 1" X 4" Ceiling Framing @ 8''-0" O.C. 1,329.00 10% 1,461.90 SF $ 2.10 $ 3,069.99 0.03 44.26 $ 56.00 $ - $5,548.31
58 2" X 4" Framing @ 16" O.C. 217.00 10% 238.70 SF $ 2.40 $ 572.88 0.04 9.03 $ 56.00 $ - $1,078.40
59 2" X 12" Framing @ 16" O.C. @ Stair Landing 18.00 10% 19.80 SF $ 3.00 $ 59.40 0.04 0.75 $ 56.00 $ - $101.33
1. 5/8" Dryw
Beam, Ledger 3-1/2" (R-1
60 (2) 2" X 12" Dbl Beam 111.00 10% 122.10 LF $ 8.00 $ 976.80 0.07 7.44 $ 56.00 $ - $1,393.27

© I AM Builders LLC | www.iambuilders.com | 6405 NW 36th Street, Suite 122, Miami, FL 33166 | (305) 433-6444 | info@iambuilders.com
61 2" X 8" Pt Ledger 94.00 10% 103.40 LF $ 3.80 $ 392.92 0.07 6.30 $ 56.00 $ - $745.61
62 2" X 12" Tie Beam 17.00 10% 18.70 LF $ 4.50 $ 84.15 0.07 1.14 $ 56.00 $ - $147.93
63 Hip Girder Truss 28.00 10% 30.80 LF $ 5.25 $ 161.70 0.07 1.88 $ 56.00 $ - $266.76
64 Ridge Beam 31.00 10% 34.10 LF $ 4.50 $ 153.45 0.07 2.08 $ 56.00 $ - $269.76
65 Hip Beam 129.00 10% 141.90 LF $ 4.50 $ 638.55 0.07 8.64 $ 56.00 $ - $1,122.56

Column
10" X 10" Wood Column Around Steel Column(10'
66 High) W/ Column Base And Crown 8.00 0% 8.00 EA $ 12.00 $ 96.00 0.10 0.80 $ 56.00 $ - $140.80

Sheathing
67 Dbl. 3/4" Plywood Floor Sheathing 1,026.00 10% 1,128.60 SF $ 1.25 $ 1,410.75 0.03 32.63 $ 56.00 $ - $3,237.85
68 No.Of Sheets(4' X 8') 32.06 0% 32.06 EA
69 8D Nails 2,308.50 0% 2,308.50 EA
70 5/8" Cdx Plywood Roof Sheathing (3/12 Pitch Roof) 2,142.00 10% 2,356.20 SF $ 1.25 $ 2,945.25 0.03 68.12 $ 56.00 $ - $6,759.72
71 No.Of Sheets(4' X 8') 66.94 0% 66.94 EA
72 8D Nails 4,819.50 0% 4,819.50 EA

7 THERMAL AND MOISTURE PROTECTION $ 23,011

Roofing
73 New Metal Roof 2,051.00 10% 2,256.10 SF $ 4.64 $10,468.30 0.03 69.73 $ 52.00 $ - $14,094.47 6 metal fram
74 #30 Felt Paper 2,051.00 10% 2,256.10 SF $ 0.40 $ 902.44 0.01 13.74 $ 52.00 $ - $1,617.01 1. 5/8" Dryw
75 R-20 Roof Insulation 1,045.00 10% 1,149.50 SF $ 0.60 $ 689.70 0.01 14.84 $ 52.00 $ - $1,461.33 3-1/2" (R-1
76 Insulation Underdeck Framing 217.00 10% 238.70 SF $ 0.45 $ 107.41 0.01 3.08 $ 52.00 $ - $267.65
Ice And Water Shield At Eaves , Rakes, Ridges And
77 Valley Beams 1,159.00 10% 1,274.90 SF $ 1.12 $ 1,427.89 0.01 7.77 $ 52.00 $ - $1,831.68
78 Metal Drip Edge Flashing 259.00 10% 284.90 LF $ 1.53 $ 435.90 0.02 5.18 $ 52.00 $ - $705.26
79 1X3 Drip Edge Flashing 259.00 10% 284.90 LF $ 1.03 $ 293.45 0.03 7.51 $ 52.00 $ - $684.02
80 1X8 Fascia Board 259.00 10% 284.90 LF $ 2.74 $ 780.63 0.04 9.07 $ 52.00 $ - $1,252.01
81 2X6 Sub Fascia Board 259.00 10% 284.90 LF $ 1.66 $ 472.93 0.04 9.32 $ 52.00 $ - $957.78
82 Side Wall Flashing 28.50 10% 31.35 LF $ 2.24 $ 70.22 0.05 1.34 $ 52.00 $ - $139.88

8 OPENINGS $ 24,117

Doors
83 1'-4" X 8'-0" Door 1.00 0% 1.00 EA $ 600.00 $ 600.00 1.00 1.00 $ 52.00 $ - $652.00 6 metal fram
84 16'-0" X 7'-0" Garage O.H Door 1.00 0% 1.00 EA $ 1,450.00 $ 1,450.00 2.50 2.50 $ 52.00 $ - $1,580.00 1. 5/8" Dryw
85 2'-4" X 7'-8" Sliding Door 2.00 0% 2.00 EA $ 650.00 $ 1,300.00 1.60 3.20 $ 52.00 $ - $1,466.40 3-1/2" (R-1
86 2'-6" X 8'-0" Wood Door 1.00 0% 1.00 EA $ 650.00 $ 650.00 1.60 1.60 $ 52.00 $ - $733.20
87 2'-8" X 7'-8" Wood Door 4.00 0% 4.00 EA $ 700.00 $ 2,800.00 1.60 6.40 $ 52.00 $ - $3,132.80
88 2'-8" X 8'-0" Wood Door 4.00 0% 4.00 EA $ 700.00 $ 2,800.00 1.60 6.40 $ 52.00 $ - $3,132.80
89 3'-0" X 7'-8" Folding Door 1.00 0% 1.00 EA $ 700.00 $ 700.00 1.60 1.60 $ 52.00 $ - $783.20
90 3'-0" X 8'-0" Exterior Door 1.00 0% 1.00 EA $ 800.00 $ 800.00 1.80 1.80 $ 52.00 $ - $893.60
91 3'-0" X 8'-0" Door W/ Fixed Sidelights 1.00 0% 1.00 EA $ 1,650.00 $ 1,650.00 2.60 2.60 $ 52.00 $ - $1,785.20
Double 3'-0" X 8'-0" French Door With 3'-0" X 8'-0"
92 Fixed Door Sidelights 1.00 0% 1.00 EA $ 1,880.00 $ 1,880.00 2.60 2.60 $ 52.00 $ - $2,015.20
Double 3'-0" X 7'-8" French Door With 3'-0" X 8'-0"
93 Fixed Door Sidelights 1.00 0% 1.00 EA $ 1,880.00 $ 1,880.00 2.60 2.60 $ 52.00 $ - $2,015.20
94 Double 3'-0" X 8'-0" French Door 1.00 0% 1.00 EA $ 1,350.00 $ 1,350.00 2.00 2.00 $ 52.00 $ - $1,454.00

Windows
95 12'-0" X 8'-0" Aluminum Window 1.00 0% 1.00 EA $ 700.00 $ 700.00 1.60 1.60 $ 52.00 $ - $783.20
96 2'-4" X 5'-3" Aluminum Window 2.00 0% 2.00 EA $ 450.00 $ 900.00 1.14 2.29 $ 52.00 $ - $1,018.87
97 3'-2" X 3'-2" Aluminum Window 2.00 0% 2.00 EA $ 400.00 $ 800.00 1.14 2.29 $ 52.00 $ - $918.87
98 3'-2" X 5'-3" Aluminum Window 1.00 0% 1.00 EA $ 450.00 $ 450.00 1.14 1.14 $ 52.00 $ - $509.44
99 4'-6" X 4'-3" Aluminum Window 1.00 0% 1.00 EA $ 500.00 $ 500.00 1.14 1.14 $ 52.00 $ - $559.44
100 6'-3" X 5'-3" Aluminum Window 1.00 0% 1.00 EA $ 600.00 $ 600.00 1.60 1.60 $ 52.00 $ - $683.20

9 FINISHES $ 167,874

Drywall
Exterior Concrete Masonry Unit Wall 6 metal fram
101 1 Layer Of 1/2" Gypsum Board At One Side 1,604.00 10% 1,764.40 SF $ 1.34 $ 2,364.30 0.03 51.01 $ 52.00 $ - $5,016.67 1. 5/8" Dryw
Number Of Sheets( Assume Size 4' X 8') 50.13 3-1/2" (R-1
Screw 2,406.00
Adhesive 50.13
Tapping 701.75
102 1 Layer Of 1/2" Green Board 685.00 10% 753.50 SF $ 1.34 $ 1,009.69 0.03 21.78 $ 52.00 $ - $2,142.41
Number Of Sheets( Assume Size 4' X 8') 21.41
Screw 1,027.50
Adhesive 21.41
Tapping 299.69
Dbl 1"X2" Wood Furring @ 16" O.C. W/ 2-Top And 1-
103 Bottom Runner (Wall Lf=205) 4,578.00 10% 5,035.80 SF $ 1.20 $ 6,042.96 0.03 145.58 $ 52.00 $ - $13,613.14
104 R-6 Batt Insulation 4,578.00 10% 5,035.80 SF $ 0.45 $ 2,266.11 0.01 65.01 $ 52.00 $ - $5,646.51
105 Weather Resistant Barrier 4,578.00 10% 5,035.80 SF $ 0.40 $ 2,014.32 0.01 30.67 $ 52.00 $ - $3,609.30

Interior Concrete Masonry Unit Wall

106 1 Layer Of 1/2" Gypsum Board At Both Sides 584.00 10% 642.40 SF $ 1.34 $ 860.82 0.03 18.57 $ 52.00 $ - $1,826.52
Number Of Sheets( Assume Size 4' X 8') 18.25
Screw 876.00
Adhesive 18.25
Tapping 255.50
Dbl 1"X2" Wood Furring @ 16" O.C. W/ 2-Top And 1-
107 Bottom Runner (Wall Lf=34) 584.00 10% 642.40 SF $ 1.20 $ 770.88 0.03 18.57 $ 52.00 $ - $1,736.58

Interior 2"X4" Partition Wall

108 1 Layer Of 1/2" Gypsum Board At Both Sides 2,555.00 10% 2,810.50 SF $ 1.34 $ 3,766.07 0.03 81.25 $ 52.00 $ - $7,991.02
Number Of Sheets( Assume Size 4' X 8') 79.84
Screw 3,832.50
Adhesive 79.84
Tapping 1,117.81
109 1 Layer Of 1/2" Green Board 423.00 10% 465.30 SF $ 1.34 $ 623.50 0.03 13.45 $ 52.00 $ - $1,322.97
Number Of Sheets( Assume Size 4' X 8') 13.22
Screw 634.50
Adhesive 13.22
Tapping 185.06
2"X4" Wood Studs @ 16" O.C. W/ 2-Top And 1-Bottom
110 Runner (Wall Lf=196) 1,489.00 10% 1,637.90 SF $ 1.89 $ 3,095.63 0.03 47.35 $ 52.00 $ - $5,557.84

Temporary 2X4 Wood Stud Wall

111 6 Mil Vapor Barrier 324.00 10% 356.40 SF $ 0.40 $ 142.56 0.01 2.17 $ 52.00 $ - $255.44
2"X4" Wood Studs @ 16" O.C. W/ 2-Top And 1-Bottom
112 Runner (Wall Lf=36) 324.00 10% 356.40 SF $ 1.89 $ 673.60 0.03 10.30 $ 52.00 $ - $1,209.36

Ceiling Material
First Floor
113 5/8" Gypsum Wall Board 1,460.00 10% 1,606.00 SF $ 1.72 $ 2,762.32 0.03 43.36 $ 52.00 $ - $5,017.14
Number Of Sheets( Assume Size 4' X 8') 45.63
Screw 2,190.00
Adhesive 45.63
Tapping 638.75
114 Paint On Gypsum Wall Board Ceiling 1,460.00 10% 1,606.00 SF $ 0.76 $ 1,220.56 0.02 33.87 $ 52.00 $ - $2,981.90

Second Floor
115 5/8" Gypsum Wall Board 1,035.00 10% 1,138.50 SF $ 1.72 $ 1,958.22 0.03 30.74 $ 52.00 $ - $3,556.67
Number Of Sheets( Assume Size 4' X 8') 32.34
Screw 1,552.50
Adhesive 32.34
Tapping 452.81
116 Paint On Gypsum Wall Board Ceiling 1,035.00 10% 1,138.50 SF $ 0.76 $ 865.26 0.02 24.01 $ 52.00 $ - $2,113.88

Deck
117 3/4" Stucco Over Metal Lath 217.00 10% 238.70 SF $ 7.18 $ 1,713.87 0.09 19.01 $ 52.00 $ - $2,702.34

Flooring
First Floor

© I AM Builders LLC | www.iambuilders.com | 6405 NW 36th Street, Suite 122, Miami, FL 33166 | (305) 433-6444 | info@iambuilders.com
118 Closet: Hardwood Floor (Assumed) 4.00 10% 4.40 SF $ 4.85 $ 21.34 0.06 0.26 $ 52.00 $ - $34.65
119 Dinning Room: Hardwood Floor (Assumed) 258.00 10% 283.80 SF $ 4.85 $ 1,376.43 0.06 16.51 $ 52.00 $ - $2,235.05
Existing Great Room Floor Patching: Hardwood Floor
120 (Assumed) 131.00 10% 144.10 SF $ 4.85 $ 698.89 0.06 8.38 $ 52.00 $ - $1,134.85
121 Existing Patio Floor Patching 43.00 10% 47.30 SF $ 2.00 $ 94.60 0.02 1.00 $ 52.00 $ - $146.70
122 Garage: Broom Finished Floor (Assumed) 458.00 10% 503.80 SF $ 3.48 $ 1,753.22 0.02 10.67 $ 52.00 $ - $2,308.14
123 Hallway: Hardwood Floor ( Assumed) 48.00 10% 52.80 SF $ 4.85 $ 256.08 0.06 3.07 $ 52.00 $ - $415.82
124 Kitchen: Hardwood Floor (Assumed) 375.00 10% 412.50 SF $ 4.85 $ 2,000.63 0.06 24.00 $ 52.00 $ - $3,248.63
125 Pantry: Hardwood Floor (Assumed) 18.00 10% 19.80 SF $ 4.85 $ 96.03 0.06 1.15 $ 52.00 $ - $155.93
126 Patio Flooring 125.00 10% 137.50 SF $ 3.48 $ 478.50 0.02 2.91 $ 52.00 $ - $629.95
127 Study Room: Hardwood Floor (Assumed) 193.00 10% 212.30 SF $ 4.85 $ 1,029.66 0.06 12.35 $ 52.00 $ - $1,671.96

Second Floor
128 Balcony: Finish A.P.O Over Waterproofing 194.00 10% 213.40 SF $ 1.25 $ 266.75 0.05 9.70 $ 52.00 $ - $771.15
129 Closet: Hardwood Floor (Assumed) 211.00 10% 232.10 SF $ 4.85 $ 1,125.69 0.06 13.50 $ 52.00 $ - $1,827.89
130 Hall: Hardwood Floor (Assumed) 44.00 10% 48.40 SF $ 4.85 $ 234.74 0.06 2.82 $ 52.00 $ - $381.17
131 Laundry: Ceramic Tile Floor (Assumed) 11.00 10% 12.10 SF $ 5.30 $ 64.13 0.05 0.58 $ 52.00 $ - $94.45
132 Master Bath: Ceramic Tile Floor (Assumed) 202.00 10% 222.20 SF $ 5.30 $ 1,177.66 0.05 10.71 $ 52.00 $ - $1,734.37
133 Master Bedroom: Hardwood Floor (Assumed) 477.00 10% 524.70 SF $ 4.85 $ 2,544.80 0.06 30.53 $ 52.00 $ - $4,132.25
134 Shower Enclosure: Mosaic Tiles (Assumed) 16.00 10% 17.60 SF $ 8.80 $ 154.88 0.13 2.13 $ 52.00 $ - $265.54

Tiling
135 Ceramic Bathroom Wall Tiles 488.00 10% 536.80 SF $ 5.20 $ 2,791.36 0.09 45.87 $ 52.00 $ - $5,176.70

Paint And Coatings

136 Paint On New Interior Walls 5,134.00 10% 5,647.40 SF $ 0.76 $ 4,292.02 0.02 109.35 $ 52.00 $ - $9,978.44
137 Paint On Existing Interior Walls 2,681.00 10% 2,949.10 SF $ 0.76 $ 2,241.32 0.02 57.11 $ 52.00 $ - $5,210.79

Base/Trim
138 4" Wall Base 507.00 10% 557.70 LF $ 3.79 $ 2,113.68 0.04 18.25 $ 52.00 $ - $3,062.79

Exterior Wall Finishes

139 3/4" Stucco Over Metal Lath 2,776.00 10% 3,053.60 SF $ 7.18 $21,924.85 0.09 243.18 $ 52.00 $ - $34,570.08
140 3/4" Stucco Over Metal Lath (Existing To Remodel) 954.00 10% 1,049.40 SF $ 7.18 $ 7,534.69 0.09 83.57 $ 52.00 $ - $11,880.35
141 3/8" Stucco Over Metal Lath On Soffit 578.00 10% 635.80 SF $ 7.18 $ 4,565.04 0.09 50.63 $ 52.00 $ - $7,197.95
142 1" X 6" Trim 33.00 10% 36.30 LF $ 2.05 $ 74.42 0.03 1.06 $ 52.00 $ - $129.33

Miscellaneous Paint
143 Paint On Doors 16.00 0% 16.00 EA $ 31.92 $ 510.72 0.55 8.80 $ 52.00 $ - $968.32
144 Paint On Door Trims 684.00 10% 752.40 LF $ 0.21 $ 158.00 0.03 20.52 $ 52.00 $ - $1,225.04
145 Paint On Railings 48.00 10% 52.80 LF $ 3.00 $ 158.40 0.03 1.60 $ 52.00 $ - $241.52
146 Varnish On Existing Wall Base 292.00 10% 321.20 LF $ 0.90 $ 289.08 0.03 8.76 $ 52.00 $ - $744.60

10 SPECIALTIES $ 5,248

Toilet, Bath And Laundry Accessories

147 18" Grab Bar 1.00 0% 1.00 EA $ 30.00 $ 30.00 0.33 0.33 $ 60.00 $ - $49.98 6 metal fram
148 24" Grab Bar 2.00 0% 2.00 EA $ 29.00 $ 58.00 0.35 0.70 $ 60.00 $ - $99.76 1. 5/8" Dryw
149 36" Grab Bar 4.00 0% 4.00 EA $ 34.00 $ 136.00 0.40 1.60 $ 60.00 $ - $232.00 3-1/2" (R-1
150 Soap Dispenser 2.00 0% 2.00 EA $ 50.50 $ 101.00 0.40 0.80 $ 60.00 $ - $149.00
151 Tissue Holder 1.00 0% 1.00 EA $ 55.00 $ 55.00 0.40 0.40 $ 60.00 $ - $79.00
152 Paper Towel Dispenser 2.00 0% 2.00 EA $ 177.00 $ 354.00 0.40 0.80 $ 60.00 $ - $402.00
153 Bath Mirror 2.00 0% 2.00 EA $ 117.00 $ 234.00 0.53 1.07 $ 60.00 $ - $297.96

Fireplace And Stove

154 4'-8" X 11'-0" Kitchen Island 1.00 0% 1.00 EA $ 3,465.00 $ 3,465.00 7.89 7.89 $ 60.00 $ - $3,938.40

11 EQUIPMENTS $ 14,937

155 Dishwasher 1.00 0% 1.00 EA $ 1,775.00 $ 1,775.00 4.00 4.00 $ 60.00 $ - $2,015.00
156 Freezer 1.00 0% 1.00 EA $ 4,425.00 $ 4,425.00 4.10 4.10 $ 60.00 $ - $4,671.18 6 metal fram
157 Refrigerator 1.00 0% 1.00 EA $ 1,750.00 $ 1,750.00 4.00 4.00 $ 60.00 $ - $1,990.00 1. 5/8" Dryw
158 Oven 1.00 0% 1.00 EA $ 455.00 $ 455.00 4.00 4.00 $ 60.00 $ - $695.00 3-1/2" (R-1
159 Cook Top And Hood 1.00 0% 1.00 EA $ 2,325.00 $ 2,325.00 4.00 4.00 $ 60.00 $ - $2,565.00
160 Washer 1.00 0% 1.00 EA $ 1,325.00 $ 1,325.00 2.67 2.67 $ 60.00 $ - $1,485.02
161 Dryer 1.00 0% 1.00 EA $ 1,355.86 $ 1,355.86 2.67 2.67 $ 60.00 $ - $1,515.88

12 FURNISHING $ 6,189

Countertop
162 Kitchen Countertop 31.00 0% 31.00 SF $ 53.50 $ 1,658.50 0.57 17.70 $ 52.00 $ - $2,578.95 6 metal fram
163 Master Bathroom Countertops 26.00 0% 26.00 SF $ 53.50 $ 1,391.00 0.57 14.85 $ 52.00 $ - $2,162.99 1. 5/8" Dryw

Backsplash
164 Kitchen Backsplash 16.00 0% 16.00 LF $ 12.00 $ 192.00 0.67 10.67 $ 52.00 $ - $746.94
165 Master Bathroom Backsplash 15.00 0% 15.00 LF $ 12.00 $ 180.00 0.67 10.01 $ 52.00 $ - $700.26

22 PLUMBING $ 11,317

Plumbing Fixture
166 Sink 1.00 0% 1.00 EA $ 615.00 $ 615.00 2.86 2.86 $ 60.00 $ - $786.42 6 metal fram
167 Double Compartment Sink 1.00 0% 1.00 EA $ 680.00 $ 680.00 2.86 2.86 $ 60.00 $ - $851.42 1. 5/8" Dryw
168 Shower Drain 1.00 0% 1.00 EA $ 355.00 $ 355.00 2.00 2.00 $ 60.00 $ - $475.00
169 Water Closet 1.00 0% 1.00 EA $ 1,025.00 $ 1,025.00 2.76 2.76 $ 60.00 $ - $1,190.54
170 Lavatory 1.00 0% 1.00 EA $ 690.00 $ 690.00 2.00 2.00 $ 60.00 $ - $810.00
171 Bathtub 1.00 0% 1.00 EA $ 2,800.00 $ 2,800.00 4.00 4.00 $ 60.00 $ - $3,040.00
172 Shower Enclosure W/ Shower Head 1.00 0% 1.00 EA $ 1,536.00 $ 1,536.00 4.00 4.00 $ 60.00 $ - $1,776.00
173 Waste Receptacle 1.00 0% 1.00 EA $ 340.00 $ 340.00 0.80 0.80 $ 60.00 $ - $388.00

174 Allowance For Plumbing Pipes And Fittings 1.00 0% 1.00 LS $ 1,200.00 $ 1,200.00 $ - $2,000.00

26 ELECTRICAL $ 57,823

Conduits
175 2" Galvanized Steel Conduit 100.00 10% 110.00 LF $ 9.95 $ 1,094.50 0.18 17.80 $ 60.00 $ - $2,162.50 6 metal fram
176 2" Conn Ss Stl - Emt 8.00 0% 3,791.00 EA 1. 5/8" Dryw
177 2" Coupling Ss Stl - Emt 10.00 0% 4,739.00 EA
178 2" 1-H Strap - Emt - Steel 15.00 0% 7,047.00 EA
179 #8 To #10 X 7/8 Plas Anchor (3/16) 20.00 0% 9,416.00 EA
180 #10 X 1 P/H Self-Tap Screw 20.00 0% 9,416.00 EA

181 3/4" Emt Conduit 1,363.00 10% 1,499.30 LF $ 1.18 $ 1,769.17 0.06 84.51 $ 60.00 $ - $6,839.53 6 metal fram
182 3/4" Conn Ss Stl - Emt 110.00 0% 3,791.00 EA 1. 5/8" Dryw
183 3/4" Coupling Ss Stl - Emt 137.00 0% 4,739.00 EA
184 3/4" 1-H Strap - Emt - Steel 204.00 0% 7,047.00 EA
185 #8 To #10 X 7/8 Plas Anchor (3/16) 272.00 0% 9,416.00 EA
186 #10 X 1 P/H Self-Tap Screw 272.00 0% 9,416.00 EA

187 1/2" Emt Conduit 105.00 10% 115.50 LF $ 0.81 $ 93.56 0.05 4.94 $ 60.00 $ - $389.66 6 metal fram
188 1/2" Conn Ss Stl - Emt 9.00 0% 3,791.00 EA 1. 5/8" Dryw
189 1/2" Coupling Ss Stl - Emt 11.00 0% 4,739.00 EA
190 1/2" 1-H Strap - Emt - Steel 17.00 0% 7,047.00 EA
191 #8 To #10 X 7/8 Plas Anchor (3/16) 22.00 0% 9,416.00 EA
192 #10 X 1 P/H Self-Tap Screw 22.00 0% 9,416.00 EA

Conductors

193 2#12 Copper Wire (Connection Wire For Receptacle) 290.00 10% 319.00 LF $ 0.27 $ 87.09 0.01 4.22 $ 60.00 $ - $340.08

194 2#12, 1#12 Copper Wire Gnd (Service For Receptacle) 420.00 10% 462.00 LF $ 0.41 $ 189.19 0.02 9.16 $ 60.00 $ - $738.80
2#14 Copper Wire (Connection Wire For Lighting And
195 Switches) 670.00 10% 737.00 LF $ 0.15 $ 112.02 0.01 8.24 $ 60.00 $ - $606.48
196 2#14, 1#14 Copper Wire Gnd (Service For Lighting) 340.00 10% 374.00 LF $ 0.23 $ 85.27 0.02 6.27 $ 60.00 $ - $461.65
197 3#3/0 Thw Copper Wire 100.00 10% 110.00 LF $ 6.90 $ 759.00 0.10 9.60 $ 60.00 $ - $1,335.00
198 Cat-6 Cable For Tv And Data Outlet 105.00 10% 115.50 LF $ 0.22 $ 24.83 0.01 0.84 $ 60.00 $ - $75.23

© I AM Builders LLC | www.iambuilders.com | 6405 NW 36th Street, Suite 122, Miami, FL 33166 | (305) 433-6444 | info@iambuilders.com
 Grounding
199 1#4 Solid Copper Wire 20.00 10% 22.00 LF $ 0.80 $ 17.49 0.02 0.30 $ 60.00 $ - $35.60

Low Voltage And Other Electrical Devices

200 Phone Jack 1.00 0% 1.00 EA $ 45.00 $ 45.00 1.40 1.40 $ 60.00 $ - $129.06
201 Tv Jack 4.00 0% 4.00 EA $ 40.00 $ 160.00 1.40 5.60 $ 60.00 $ - $496.24

Receptacles And Switches

Receptacles
202 220V Receptacle Outlet 3.00 0% 3.00 EA $ 42.00 $ 126.00 1.70 5.10 $ 60.00 $ - $431.82
203 Duplex Outlet Half Hot 16.00 0% 16.00 EA $ 42.00 $ 672.00 1.70 27.18 $ 60.00 $ - $2,303.04
204 Duplex Receptacle 15.00 0% 15.00 EA $ 42.00 $ 630.00 1.70 25.49 $ 60.00 $ - $2,159.10
Duplex Receptacle Outlet With Ground Fault
205 Interrupted 15.00 0% 15.00 EA $ 73.00 $ 1,095.00 1.90 28.50 $ 60.00 $ - $2,805.00

Switches
206 1-Way Switch, Wall Mounted 31.00 0% 31.00 EA $ 37.50 $ 1,162.50 1.40 43.43 $ 60.00 $ - $3,768.36
207 3-Way Switch, Wall Mounted 17.00 0% 17.00 EA $ 31.50 $ 535.50 1.60 27.20 $ 60.00 $ - $2,167.50
208 4-Way Switch , Wall Mounted 1.00 0% 1.00 EA $ 40.50 $ 40.50 1.60 1.60 $ 60.00 $ - $136.50

Lighting Fixture
209 3" Dia Ceiling Mounted Light Fixture 3.00 0% 3.00 EA $ 220.00 $ 660.00 1.00 3.00 $ 60.00 $ - $840.00
210 6 Feet Linear Strip Light 3.00 0% 3.00 EA $ 180.00 $ 540.00 1.14 3.43 $ 60.00 $ - $745.74
211 6" Dia Ceiling Mounted Light Fixture 60.00 0% 60.00 EA $ 240.00 $14,400.00 1.00 60.00 $ 60.00 $ - $18,000.00
212 Ceiling Mounted Light Fixture And Exhaust Fan 1.00 0% 1.00 EA $ 142.99 $ 142.99 1.00 1.00 $ 60.00 $ - $202.99
213 Vanity Light 1.00 0% 1.00 EA $ 254.95 $ 254.95 0.80 0.80 $ 60.00 $ - $302.95
214 Wall Mounted Light Fixture 7.00 0% 7.00 EA $ 212.00 $ 1,484.00 0.80 5.60 $ 60.00 $ - $1,820.00

Fan
215 Ceiling Paddle Fan 3.00 0% 3.00 EA $ 472.97 $ 1,418.91 2.00 6.00 $ 60.00 $ - $1,778.91

Motors
216 Exhaust Fan Motor 3.00 0% 3.00 EA $ 365.00 $ 1,095.00 1.42 4.26 $ 60.00 $ - $1,350.60

Disconnect Switch
217 200A Disconnect Switch, Enclosure: Nema 3R 2.00 0% 2.00 EA $ 535.00 $ 1,070.00 6.15 12.31 $ 60.00 $ - $1,808.48

Panels
Panel A, 200A, 1-Phase, 3-Wire, 115/230V, Flush
218 Mounted 1.00 0% 1.00 EA $ 1,325.00 $ 1,325.00 2.96 2.96 $ 60.00 $ - $1,502.78
Panel B, 200A, 1-Phase, 3-Wire, 115/230V, Flush
219 Mounted 1.00 0% 1.00 EA $ 1,325.00 $ 1,325.00 2.96 2.96 $ 60.00 $ - $1,502.78

Meter
220 Electrical Meter 1.00 0% 1.00 EA $ 400.00 $ 400.00 0.91 0.91 $ 60.00 $ - $454.66

Miscellaneous
221 Push Button, Wall Mounted 1.00 0% 1.00 EA $ 48.00 $ 48.00 1.40 1.40 $ 60.00 $ - $132.06

$465,833.09 $465,833.09

PROJECT MARK-UPS
Labor $169,168.82
Material $296,664.27

Sales Tax $0.00

Subtotal Construction $465,833.09

TOTAL PROJECT COST

Contingency % $23,291.65
Overhead & Profit $93,166.62
$582,291.36

Terms and Conditions/Disclaimer: The quantities, numbers, scope, or any other information contained in this document has been compiled to the best of our knowledge. By utilizing or deriving any of the information contained in this document, you accept the information and quantities as accurate
and waive any rights to any claims for errors in information. Vibrant Estimating L.L.C. does not warranty any of the information contained in this document. The information contained in this document are for informational purposes only and to be used as a guideline for quantities and pricing. It is the
responsbility of the contractor performing the work to review quantities and finalize pricing and materials based on current prices.

© I AM Builders LLC | www.iambuilders.com | 6405 NW 36th Street, Suite 122, Miami, FL 33166 | (305) 433-6444 | info@iambuilders.com