9-Estimate .pdf
PDF 197 KB Posted
- Attached to
- RFP for Architectural and Engineering Services
- Solicitation number
- Not on record
- Issued by
- Monroe County, Terre Hill Borough, Pennsylvania
About this file
This is a Material Takeoff and Cost Estimate Statement prepared for the Housing Authority of Monroe County, Pennsylvania, detailing ceiling repair work across three units at the Barnum-Kistler-Lenox housing properties in Monroe County. The scope of work encompasses repairing existing gypsum board ceilings with Level 4 gypsum finish, including replacement of gypsum board where required, installation of drywall screws, tape joints, mudding, and Level 4 paint finish across approximately 22,132 square feet of ceiling area distributed across the three units. The estimate also includes allowances for furniture relocation at each location. The three ceiling repair projects total quantities of 10,107 square feet, 6,307 square feet, and 4,625 square feet respectively, with associated material and labor requirements itemized throughout.
The total project cost estimate is $86,495.98, comprised of $19,302.62 in material costs and $51,097.38 in labor costs, with subtotal of $70,400.01. Additional costs include 10 percent profit ($6,959.30), 10 percent overhead ($6,959.30), 2 percent insurance ($1,391.86), and 8 percent taxes ($1,592.47). Unit costs for labor are calculated at $46.03 per hour, while material costs vary by item—gypsum board repair at $0.67 per square foot, screws at $0.02 per unit, tape at $0.03 per linear foot, mudding at $0.92 per pound, and paint finish at $0.09 per square foot. The estimate notes that pricing is derived from online market resources and may differ from local vendor pricing; clients are advised to verify competitive pricing locally. The document is formatted as an editable Excel statement that can be modified as required, with change adjustments automatically reflecting in respective line items.
View the file
Other files
Show all 19
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Barnum - Kistler - Lenox Units
Housing Authority of Monroe County, PA
Ceiling Repair
Sr # DESCRIPTION QUANTITY WASTAGE TOTAL QTY UNIT COST/UNIT TOTAL UNIT HOURS COST/HR MANHOURS TOTAL TOTAL COST REMARKS TRADE COST
09. FINISHES 69,593.05$
Ceiling
Repairing of Existing Gypsum Board Ceiling & Do Level 4 Gypsum Finish
( Note: Replace Gypsum Board Where Required )
10107 10% 11117.7 SF 0.67$ 7,417.59$ 0.038 46.03$ 422.5 19,445.53$ 26,863.12$
2 1-1/4" - 1-5/8" Type "S" Drywall Screws 13443 0% 13443.0 EA 0.02$ 278.66$ 0.000 -$ 0.0 -$ 278.66$
3 Tape Joints 3032 5% 3184.0 LF 0.03$ 83.93$ 0.000 -$ 0.0 -$ 83.93$
4 Mudding 509 5% 534.9 LBs 0.92$ 492.07$ 0.000 -$ 0.0 -$ 492.07$
5 Level 4 Paint Finish 10107 10% 11117.7 SF 0.09$ 1,000.59$ 0.006 46.03$ 69.5 3,198.28$ 4,198.87$
Allowance
6 Allowance for Furniture Relocation 1 0% 1.0 LS -$ 56.000 36.68$ 56.0 2,054.08$ 2,054.08$
Ceiling
Repairing of Existing Gypsum Board Ceiling & Do Level 4 Gypsum Finish
( Note: Replace Gypsum Board Where Required )
6307 10% 6937.7 SF 0.67$ 4,628.75$ 0.038 46.03$ 263.6 12,134.45$ 16,763.20$
8 1-1/4" - 1-5/8" Type "S" Drywall Screws 8389 0% 8389.0 EA 0.02$ 173.89$ 0.000 -$ 0.0 -$ 173.89$
9 Tape Joints 1892 5% 1987.0 LF 0.03$ 52.38$ 0.000 -$ 0.0 -$ 52.38$
10 Mudding 318 5% 333.8 LBs 0.92$ 307.07$ 0.000 -$ 0.0 -$ 307.07$
11 Level 4 Paint Finish 6307 10% 6937.7 SF 0.09$ 624.39$ 0.006 46.03$ 43.4 1,995.80$ 2,620.19$
Allowance
12 Allowance for Furniture Relocation 1 0% 1.0 LS -$ 30.000 36.68$ 30.0 1,100.40$ 1,100.40$
Ceiling
Repairing of Existing Gypsum Board Ceiling & Do Level 4 Gypsum Finish
( Note: Replace Gypsum Board Where Required )
4625 10% 5087.5 SF 0.67$ 3,394.32$ 0.038 46.03$ 193.3 8,898.34$ 12,292.66$
14 1-1/4" - 1-5/8" Type "S" Drywall Screws 6152 0% 6152.0 EA 0.02$ 127.52$ 0.000 -$ 0.0 -$ 127.52$
15 Tape Joints 1388 5% 1457.2 LF 0.03$ 38.41$ 0.000 -$ 0.0 -$ 38.41$
16 Mudding 233 5% 244.8 LBs 0.92$ 225.17$ 0.000 -$ 0.0 -$ 225.17$
17 Level 4 Paint Finish 4625 10% 5087.5 SF 0.09$ 457.88$ 0.006 46.03$ 31.8 1,463.54$ 1,921.42$
Allowance
18 Allowance for Furniture Relocation 1 0% 1.0 LS -$ 22.000 36.68$ 22.0 806.96$ 806.96$
Material Cost 19,302.62$
Labor Cost 51,097.38$
Sub Total 70,400.01$ 69,593.05$
Profit 10% 7,040.00$ 6,959.30$
Over Head 10% 7,040.00$ 6,959.30$
Insurance 2% 1,408.00$ 1,391.86$
Taxes 8% 1,592.47$ 1,592.47$
Contingencies 0% -$ -$
Net Total 87,480.47$ 86,495.98$
PRICES OF LABOR AND MATERIALS ARE TAKEN FROM ONLINE MARKET RESOURCES AND CAN DIFFER FROM LOCAL VENDOR/SUPPLIER, RESPECTED CLIENTS ARE ADVISED TO DOUBLE CHECK TO MAKE SURE THE BID IS COMPETITIVE.
DRAWING REF.
LENOX AVENUE
Notes for Clients
THIS EXCEL STATEMENT IS EDITABLE AND CAN BE MODIFIED AS REQUIRED.
CHANGE IN PERCENTAGES WILL CHANGE THE AMOUNT REFLECTING OF RESPECTIVE HEAD.
INSURANCE AND TAXES PERCENTAGES NEEDS TO BE ADDED.
QUANTITIES MATERIAL LABOR
BARNUM STREET
N. KISTLER STREET
MATERIAL TAKEOFF AND COST ESTIMATE STATEMENT
Project Title:
Location:
Scope of Work:
Material Cost
Labor Cost
File details come from the government source that posted it. Updated .