Project Summary Material Installation Total Cost A B D Uniformat Divisions Substructure Shell Interior Services Equipment & Furnishings Special Construction Building Site work General Conditions E $156,452 $345,605 $45,780 $0 $85,467 $235,000 $98,675 $245,654 $16,000 $0 $45,826 $15,450 Job Total: $255,127 $591,259 $61,780 $O $131,293 $250,450 F G Z (H) Overhead (5%) Profit (3.5%) Total Project Estimate Line Item Summary Division A-Substructure Line Item Summary Material Installation Total Cost A1010 110 A1010 310 Strip Footings Foundation Underdrain Slab on Grade Foundation Walls -Cast in Place A1030 120 $8,500 $16,450 $6,542 $12,548 $15,042 $28,998 A2020.110 totals: Division A Material Total Cost Work Package Quantity Unit Material Unit Price Material Cost Installation Unit Price Installation Cost Division A-Substructure Work Package: A1010.110 Strip Footings A1010 110 2500 Strip Footings Building A A1010 110 2500 Strip Footings Building B1 A1010 110 2500 Strip Footings Building B2 A1010 110 2500 Strip Footings Building C LF LF 310.667 250.33 240 185 $15.31 $15.31 $15.31 $15.31 Totals $19.78 $19.78 $19.78 $19.78 LF LF A1010 110 Material Total Cost A1010 110 Installation Total Cost A1010.110 Total Cost Division A - Substructure Work Package: A1010.310 Foundation Underdrain Quantity Unit Material Unit Price Material Cost Installation Unit Price Installation Cost LF 10 310 A1010 310 A1010 310 A1010 310 00- meter Underdrain Building A 1100-6" Diameter Underdrain Building B1 1100-6" Diameter Underdrain Building B2 1100-6" Diameter Underdrain Building C 310.667 250.33 240 LF LF $7.85 $7.85 $7.85 $7.85 Totals $5.05 $5.05 $5.05 $5.05 185 LF A1010 310 Material Total Cost A1010 310 Installation Total Cost A1010 310 Total Cost Line Item summary Division B - Shell Line Item Summary Material Installation Total Cost B1010 246 B1020 116 B2010 111 B3010 105 Floor System - Deck and Joists on Bearing Walls Roof Construction - Steel Joist & Deck on Bearing Walls Exterior Enclosure - Exterior Reinforced CMU Walls Roof Covering - Built-Up $24,560 $18,542 $43,102 totals Division B Material Total Cost Division B Installation Total Cost Total Cost Work Package Quantity Unit Material Unit Price Material Cost Installation Unit Price Installation Cost Division B - Shell Work Package: B1010 Flooring System - Deck and Joist Bearing Walls B1010 246 1170 Deck and Joists on Bearing Walls Building A B1010 246 1170 Deck and Joists on Bearing Walls Building B1 B1010 246 1170 Deck and Joists on Bearing Walls Building B2 B1010 246 1170 Deck and Joists on Bearing Walls Building C SF $5.45 $5.45 5250 4525 4150 3854 SF SF SF $5.45 $5.45 Totals $4.31 $4.31 $4.31 $4.31 B1010 246 Material Total Cost B1010 246 Installation Total Cost B1010 246 Total Cost Work Package Quantity Unit Material Unit Price Material Cost Installation Unit Price Installation Cost Division B - Shell Work Package: B1020 Roof Construction - Steel Joist & Deck on Bearing Walls B1020 116 2900 Steel Joist & Deck on Bearing Walls Building A B1020 116 2900 Steel Joist & Deck on Bearing Walls Building B1 B1020 116 2900 Steel Joist & Deck on Bearing Walls Building B2 B1020 116 2900 Steel Joist & Deck on Bearing Walls Building C SF SF 5250 4525 4150 3854 $3.60 $3.60 $3.60 $3.60 Totals $2.02 $2.02 $2.02 $2.02 SF SF B1020 116 Material Total Cost B1020 116 Installation Total Cost B1020 116 Total Cost Work Package Quantity Unit Material Unit Price Material Cost Installation Unit Price Installation Cost Division B - Shell Work Package: B2010 Exterior Enclosure - Reinforced CMU Walls B2010 111 5450 Reinforced CMU Regular Weight Building A B2010 111 5450 Reinforced CMU Regular Weight Building B1 B2010 111 5450 Reinforced CMU Regular Weight Building B2 B2010 111 5450 Reinforced CMU Regular Weight Building C 6500 5480 5020 4210 SF SF SF $3.63 $3.63 $3.63 $3.63 Totals $7.35 $7.35 $7.35 $7.35 SF B2010 111 Material Total Cost B2010 111 Installation Total Cost A2010 111 Total Cost