Material $ / Labor $ Equip.

Description CSI Code Quantity U/M Material $ Labor $ Equip. $ Overhead Profit Total $
Unit / Unit $ / Unit

Sitework - Div. 2
25 foot scissor lift 6.00 month $0.00 $0.00 $0.00 $0.00 $615.00 $3,690.00 $295.20 $44.28 $4,029.48
40 foot boom lift 3.00 month $0.00 $0.00 $0.00 $0.00 $3,025.00 $9,075.00 $726.00 $108.90 $9,909.90
rough terrain fork lift 3.00 month $0.00 $0.00 $0.00 $0.00 $4,475.00 $13,425.00 $1,074.00 $161.10 $14,660.10
3/4 cy excavtor 3.00 month $0.00 $0.00 $0.00 $0.00 $5,575.00 $16,725.00 $1,338.00 $200.70 $18,263.70
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Sitework $0.00 $0.00 $42,915.00 $3,433.20 $514.98 $46,863.18

Concrete - Div. 3
Concrete footers 033053-40-3940 32.59 CY $144.00 $4,693.33 $107.00 $3,487.41 $0.65 $21.19 $656.15 $98.42 $8,956.50
Concrete Floor Slab (inside) 033053-40-4840 8,500.00 SF $2.85 $24,225.00 $0.98 $8,330.00 $0.01 $85.00 $2,611.20 $391.68 $35,642.88
Concrete Floor Slab (outside) 033053-40-4840 6,630.00 SF $2.85 $18,895.50 $0.98 $6,497.40 $0.01 $66.30 $2,036.74 $305.51 $27,801.45
Concrete Slab for Porpane Tank 0330-5340-4820 200.00 Sf $2.08 $416.00 $0.93 $186.00 $0.01 $2.00 $48.32 $7.25 $659.57
Control Joints, saw cut 031561-20-0140 1,945.00 LF $0.04 $77.80 $0.41 $797.45 $0.09 $175.05 $84.02 $12.60 $1,146.93
Anchor Bolts @ 12" long 5/8" 0315-1910-0060 112.00 EACH $3.81 $426.72 $3.05 $341.60 $0.00 $0.00 $61.47 $9.22 $839.01
Slab for oil separator 0330-5340-4820 80.00 sf $2.08 $166.40 $0.98 $78.40 $0.01 $0.80 $19.65 $2.95 $268.20
Expansion Joints 0315-1630-2800 180.00 LF $2.31 $415.80 $1.29 $232.20 $0.00 $51.84 $7.78 $707.62
Total Concrete $49,316.55 $19,950.46 $350.34 $5,569.39 $835.41 $76,022.14

Masonry - Div. 4
CMU Buildup from footer 0422-1026-0250 2,200.00 SF $3.24 $7,128.00 $4.04 $8,888.00 $0.00 $1,281.28 $192.19 $17,489.47
Lintels 0422-1031-0400 9.00 LF $3.90 $35.10 $4.99 $44.91 $0.49 $4.41 $6.75 $1.01 $92.19
Concrete Block Column 0422-1018-0160 70.00 VLF $16.25 $1,137.50 $26.00 $1,820.00 $0.00 $236.60 $35.49 $3,229.59
Total Masonry $8,300.60 $10,752.91 $4.41 $1,524.63 $228.70 $20,811.25

Metals - Div. 5
Metal Studs @ 16" O.C. (8in) 0541-1330-8630 50.00 LF $40.00 $2,000.00 $18.90 $945.00 $0.00 $235.60 $35.34 $3,215.94
Concrete filled steel pipe 0512-2317-0800 184.00 LF $43.50 $8,004.00 $4.44 $816.96 $2.30 $423.20 $739.53 $110.93 $10,094.62
Metal Studs @ 16" O.C. (6in) 0541-1330-7400 94.00 LF $24.00 $2,256.00 $16.15 $1,518.10 $0.00 $0.00 $301.93 $45.29 $4,121.32
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Metals $12,260.00 $3,280.06 $423.20 $1,277.06 $191.56 $17,431.88

Wood & Plastics - Div. 6

2x12 joist 0611-1018-2745 0.52 MBF $855.00 $444.60 $385.00 $200.20 $0.00 $51.58 $7.74 $704.12
headers 0611-1036-5860 0.02 MBF $615.00 $11.07 $1,800.00 $32.40 $0.00 $3.48 $0.52 $47.47
subfloor 0616-2310-0205 330.00 SF $0.91 $300.30 $0.50 $165.00 $0.00 $37.22 $5.58 $508.11
treated 2x8 0611-132-4640 1.38 MBF $780.00 $1,073.28 $1,300.00 $1,788.80 $0.00 $228.97 $34.34 $3,125.39
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Wood & Plastics $1,829.25 $2,186.40 $0.00 $321.25 $48.19 $4,385.09

Thermal & Moisture Protection - Div. 7

Office and Bath walls R19 15" 0721-1620-0160 752.00 SF $0.44 $330.88 $0.29 $218.08 $0.00 $43.92 $6.59 $599.46
CEILING unfaced Batt Insulation R30 0721-1610-3020 344.00 SF $0.60 $206.40 $0.86 $295.84 $0.00 $40.18 $6.03 $548.45
Dismising wall 0721-1610-3020 1,300.00 SF $0.60 $780.00 $0.86 $7.00 $0.00 $62.96 $9.44 $859.40
Gutters 0771-2330-2800 170.00 LF $2.78 $472.60 $3.66 $622.20 $0.00 $87.58 $13.14 $1,195.52
Downspouts 0771-2310-5100 100.00 LF $3.73 $373.00 $3.52 $352.00 $0.00 $58.00 $8.70 $791.70
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Thermal & Moisture Protection $2,162.88 $1,495.12 $0.00 $292.64 $43.90 $3,994.54

Openings - Div. 8
Metal windows 0851-1320-3800 2.00 EACH $335.00 $670.00 $94.50 $189.00 $0.00 $68.72 $10.31 $938.03
3' x 7' Metal Fire door 90 min. 0813-1315-0080 1.00 EACH $455.00 $455.00 $45.50 $45.50 $0.00 $40.04 $6.01 $546.55
3'x7' Hollow Metal 0813-1320-0060 5.00 EACH $296.00 $1,480.00 $51.50 $257.50 $0.00 $139.00 $20.85 $1,897.35
firedoor Jam 3x7 0812-1313-1200 1.00 EACH $199.00 $199.00 $48.50 $48.50 $0.00 $19.80 $2.97 $270.27
Overhead Doors 0836-13-10-1400 7.00 EACH $3,325.00 $23,275.00 $775.00 $5,425.00 $0.00 $2,296.00 $344.40 $31,340.40
Overhead Doors 0836-1310-1200 1.00 EACH $2,225.00 $2,225.00 $515.00 $515.00 $0.00 $219.20 $32.88 $2,992.08
Door Closers 0871-2030-0020 4.00 EACH $192.00 $768.00 $64.50 $258.00 $0.00 $82.08 $12.31 $1,120.39
Panic Bar 0871-2036-0050 4.00 EACH $231.00 $924.00 $77.50 $310.00 $0.00 $98.72 $14.81 $1,347.53
Frame for overhead 0812-1325-0700 7.00 EACH $1,600.00 $11,200.00 $430.00 $3,010.00 $0.00 $1,136.80 $170.52 $15,517.32
Frame for overhead 0812-1325-0600 1.00 EACH $1,300.00 $1,300.00 $380.00 $380.00 $0.00 $134.40 $20.16 $1,834.56
Overhead Door insulations 0812-1310-2850 1,488.00 SF $4.75 $7,068.00 $0.00 $0.00 $0.00 $565.44 $84.82 $7,718.26
Total Doors & Windows $49,564.00 $10,438.50 $0.00 $4,800.20 $720.03 $65,522.73

Finishes - Div. 9
Drywall Level 5 0929-1030-2195 1,512.00 SF $0.45 $680.40 $1.00 $1,512.00 $0.00 $0.00 $175.39 $26.31 $2,394.10
Paint doors 0991-1370-0190 6.00 Each $16.35 $98.10 $64.50 $387.00 $0.00 $0.00 $38.81 $5.82 $529.73
Drywal level 4 0929-1030-2150 1,300.00 SF $0.40 $520.00 $0.80 $1,040.00 $0.00 $0.00 $124.80 $18.72 $1,703.52
Paint walls 0991-2372-2880 1,512.00 SF $0.17 $257.04 $0.27 $408.24 $0.00 $0.00 $53.22 $7.98 $726.49

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Finishes $1,555.54 $3,347.24 $0.00 $392.22 $58.83 $5,353.84

Special Construction - Div. 13

Pre-engineered Steel Buildings 1334-1950-1100 8,500.00 SF $18.00 $153,000.00 $9.00 $76,500.00 $0.00 $0.00 $18,360.00 $2,754.00 $250,614.00
Insulation vehicular bays R19 1334-1950-6920 12,076.00 SF $0.58 $7,004.08 $0.34 $4,105.84 $0.00 $888.79 $133.32 $12,132.03
Insulation workshop R30 1334-1950-6930 6,206.00 SF $1.57 $9,743.42 $0.34 $2,110.04 $0.00 $948.28 $142.24 $12,943.98
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Special Construction $169,747.50 $82,715.88 $0.00 $20,197.07 $3,029.56 $275,690.01

Plumbing - Div. 22
Cleanout plug 4" pipe 2205-7620-5120 1.00 EACH $4.53 $4.53 $28.50 $28.50 $0.00 $2.64 $0.40 $36.07
Trench drain 2214-2619-6680 110.00 LF $44.50 $4,895.00 $7.75 $852.50 $0.00 $459.80 $68.97 $6,276.27
pipe steel 2 in black pipe 2211-1344-0590 220.00 LF $5.90 $1,298.00 $10.65 $2,343.00 $0.00 $291.28 $43.69 $3,975.97
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Plumbing $6,197.53 $3,224.00 $0.00 $753.72 $113.06 $10,288.31

HVAC - Div. 23
Gas fired heaters 2355-3316-2100 1.00 EACH $2,250.00 $2,250.00 $175.00 $175.00 $0.00 $0.00 $194.00 $29.10 $2,648.10
Wall exhaust fan 2334-1610-8560 1.00 EACH $1,300.00 $1,300.00 $87.00 $87.00 $0.00 $0.00 $110.96 $16.64 $1,514.60
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total HVAC $3,550.00 $262.00 $0.00 $304.96 $45.74 $4,162.70

Electrical - Div. 26
Lighting Fixtures interior led 2651-1355-1010 19.00 EACH $179.00 $3,401.00 $83.00 $1,577.00 $0.00 $398.24 $59.74 $5,435.98
Lighting Fixtures for Recess Lighting 2651-13-55-0160 6.00 EACH $102.00 $612.00 $55.00 $330.00 $0.00 $75.36 $11.30 $1,028.66
Wall packs 26 watt 2656-2355-0410 12.00 EACH $271.00 $3,252.00 $110.00 $1,320.00 $0.00 $365.76 $54.86 $4,992.62
20amp 120 dulpex 2627-2620-2470 6.00 EACH $7.95 $16.35 $0.00 $0.00 $0.00 $1.31 $0.20 $17.85
Single Pole Switches 2627-2620-0200 5.00 EACH $9.50 $47.50 $11.00 $55.00 $0.00 $8.20 $1.23 $111.93
Exit Signs, single 2653-1310-0200 4.00 EACH $47.50 $190.00 $55.00 $220.00 $0.00 $32.80 $4.92 $447.72
Outlet boxes wall recessed 120 2605-3316-0150 15.00 EACH $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Electrical Panel 240 2624-1310-4600 1.00 EACH $8,725.00 $8,725.00 $940.00 $940.00 $0.00 $773.20 $115.98 $10,554.18
Grounding Rod 2605-2680-0030 2.00 EACH $20.00 $40.00 $80.00 $160.00 $0.00 $16.00 $2.40 $218.40
Bare Copper Wire #8 2605-2680-0390 10.00 LF $44.50 $445.00 $44.00 $440.00 $0.00 $70.80 $10.62 $966.42
Electrical Panel 120 Light 225 2624-1630-0400 1.00 EACH $1,150.00 $1,150.00 $980.00 $980.00 $0.00 $170.40 $25.56 $2,325.96
Electrical Panel 120 Outlets 225 2624-1630-0400 1.00 EACH $1,150.00 $1,150.00 $980.00 $980.00 $0.00 $0.00 $170.40 $25.56 $2,325.96
Electrical Panel 240 100 2624-1630-0200 1.00 EACH $715.00 $715.00 $500.00 $500.00 $0.00 $97.20 $14.58 $1,326.78
0.00 CLF $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
MC 12/2 2605-1920-9230 30.00 CLF $43.50 $1,305.00 $110.00 $3,300.00 $0.00 $368.40 $55.26 $5,028.66
Safety switches 220 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
EACH $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Electrical $21,048.85 $10,802.00 $0.00 $2,548.07 $382.21 $34,781.13

Total Safety and Security $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Earthwork - Div. 31
Compaction 3123-2324-0100 16.00 Hr $0.00 $0.00 $70.00 $1,120.00 $30.00 $480.00 $128.00 $19.20 $1,747.20
Hauling unwanted soil 3123-2320-9298 LCY $0.00 $0.00 $1.92 $0.00 $4.83 $0.00 $0.00 $0.00 $0.00
Stone Sub-Base @ 12" 3123-2317-0800 16,010.00 SF $1.54 $24,655.40 $0.32 $5,123.20 $0.03 $480.30 $2,420.71 $363.11 $33,042.72
Trench Excavation Oil/water 3123-1613-0510 32.00 BCY $0.00 $0.00 $1.80 $57.60 $2.03 $64.96 $9.80 $1.47 $133.84
Trench Excavation foundation 3123-1613-0110 200.00 BCY $0.00 $0.00 $2.40 $480.00 $2.18 $436.00 $73.28 $10.99 $1,000.27
Topsoil striping 3114-1323-0020 17,330.00 CY $0.00 $0.00 $0.24 $4,159.20 $0.61 $10,571.30 $1,178.44 $176.77 $16,085.71
Rough gradeing 3122-1320-0200 1.00 Each $0.00 $0.00 $395.00 $395.00 $395.00 $395.00 $63.20 $9.48 $862.68
Slit Fence 3125-1413-1000 1,000.00 LF $0.25 $250.00 $0.77 $770.00 $0.13 $130.00 $92.00 $13.80 $1,255.80
Backfill all dirt 3123-2314-1000 38.40 LCY $0.00 $0.00 $3.56 $136.70 $1.83 $70.27 $16.56 $2.48 $226.02
Pit for oil water 3123-1613-1510 21.00 Bcy $0.00 $0.00 $1.80 $37.80 $2.03 $42.63 $6.43 $0.97 $87.83
Clearing with dozer and brush 3113-1310-0500 0.55 Acre $0.00 $0.00 $71.00 $39.05 $140.00 $77.00 $9.28 $1.39 $126.73
Total Earthwork $24,905.40 $12,318.55 $12,747.46 $3,997.71 $599.66 $54,568.79

Exterior Imporvements - Div. 32

3/4 crush base 3211-2323-0100 4,000.00 SY $4.71 $18,840.00 $0.38 $1,520.00 $0.83 $3,320.00 $1,894.40 $284.16 $25,858.56
Asphalt 4" 3212-1613-0200 4,000.00 SY $14.90 $59,600.00 $1.92 $7,680.00 $4.83 $19,320.00 $6,928.00 $1,039.20 $94,567.20
Asphalt 2" 3212-1613-0380 4,000.00 SY $7.30 $29,200.00 $0.15 $600.00 $0.23 $920.00 $2,457.60 $368.64 $33,546.24
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Exterior Imporvements $107,640.00 $9,800.00 $23,560.00 $11,280.00 $1,692.00 $153,972.00

Utilities - Div. 33
PVC drain 4" 3331-1325-2040 60.00 LF $1.49 $89.40 $2.72 $163.20 $0.00 $0.00 $20.21 $3.03 $275.84
PVC drain 6" 3331-1325-2040 160.00 LF $3.28 $524.80 $2.92 $467.20 $0.00 $0.00 $79.36 $11.90 $1,083.26
Underground 2@4" 3371-1917-5400 55.00 LF $2.82 $155.10 $5.50 $302.50 $0.00 $0.00 $36.61 $5.49 $499.70
PVC drain 8" 3331-1315-2080 221.00 LF $6.15 $1,359.15 $3.05 $674.05 $0.00 $0.00 $162.66 $24.40 $2,220.25
PVC drain 10" 3331-1325-2120 169.00 LF $11.10 $1,875.90 $3.73 $630.37 $0.43 $72.67 $206.32 $30.95 $2,816.20
Oil and water separator 1.00 each $17,108.00 $17,108.00 $300.00 $300.00 $215.00 $215.00 $1,409.84 $211.48 $19,244.32
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Utilities $21,112.35 $2,537.32 $287.67 $1,914.99 $287.25 $26,139.58

Material Handling - Div. 41

5 ton bridge crane 4122-1313-0525 1.00 Each $51,500.00 $51,500.00 $15,000.00 $15,000.00 $0.83 $0.83 $5,320.07 $798.01 $72,618.91
0.00 $0.00 $0.00 $0.00 $0.00 $4.83 $0.00 $0.00 $0.00 $0.00
0.00 $0.00 $0.00 $0.00 $0.00 $0.23 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Material Handling $51,500.00 $15,000.00 $0.83 $5,320.07 $798.01 $72,618.91
$872,606.06