Project Name: Pre-Engineered Steel Building Architect: As Shown

Location: Anywhere, USA 01/01/20 STD

Line Number Description Qty Unit Material Labor Equipment SubContract Estimate Total
03 30 53.40 3940 Strip footing, 12" x 24", reinforced 15 C.Y. $2,565.00 $1,770.00 $8.40 $0.00
03 30 53.40 3950 Strip footing, 12" x 36", reinforced 34 C.Y. $5,610.00 $3,196.00 $15.30 $0.00
03 11 13.65 3000 Concrete slab edge forms 500 L.F. $165.00 $1,345.00 $0.00 $0.00
03 22 11.10 0200 Welded wire fabric reinforcing 150 C.S.F. $2,872.50 $4,350.00 $0.00 $0.00
03 31 13.35 0300 Ready mix concrete, 4000 psi for slab on grade 278 C.Y. $35,306.00 $0.00 $0.00 $0.00
03 31 13.70 4300 Place, strike off & consolidate concrete slab 278 C.Y. $0.00 $5,309.80 $136.22 $0.00
03 35 13.30 0250 Machine float & trowel concrete slab 15,000 S.F. $0.00 $9,900.00 $750.00 $0.00
03 15 16.20 0140 Cut control joints in concrete slab 950 L.F. $47.50 $418.00 $57.00 $0.00
03 39 23.13 0300 Sprayed concrete curing membrane 150 C.S.F. $1,867.50 $1,065.00 $0.00 $0.00
Division 03 Subtotal $48,433.50 $27,353.80 $966.92 $0.00 $76,754.22 Division 03
08 36 13.10 2650 Manual 10' x 10' steel sectional overhead door 8 Ea. $11,000.00 $3,760.00 $0.00 $0.00
08 36 13.10 2860 Insulation and steel back panel for OH door 800 S.F. $4,000.00 $0.00 $0.00 $0.00
Division 08 Subtotal $15,000.00 $3,760.00 $0.00 $0.00 $18,760.00 Division 08
13 34 19.50 1100 Pre-Engineered Steel Building, 100' x 150' x 24' 15,000 SF Flr. $0.00 $0.00 $0.00 $367,500.00
13 34 19.50 6050 Framing for PESB door opening, 3' x 7' 4 Opng. $0.00 $0.00 $0.00 $2,320.00
13 34 19.50 6100 Framing for PESB door opening, 10' x 10' 8 Opng. $0.00 $0.00 $0.00 $9,600.00
13 34 19.50 6200 Framing for PESB window opening, 4' x 3' 6 Opng. $0.00 $0.00 $0.00 $3,450.00
13 34 19.50 5750 PESB door, 3' x 7', single leaf 4 Opng. $2,920.00 $736.00 $0.00 $0.00
13 34 19.50 7750 PESB sliding window, 4' x 3' with screen 6 Opng. $2,940.00 $630.00 $67.80 $0.00
13 34 19.50 6550 PESB gutter, eave type, 26 ga., painted 300 L.F. $2,415.00 $864.00 $0.00 $0.00
13 34 19.50 8650 PESB roof vent, 12" wide x 10' long 15 Ea. $570.00 $3,465.00 $0.00 $0.00
13 34 19.50 6900 PESB insulation, vinyl faced, 4" thick 27,400 S.F. $11,782.00 $10,138.00 $0.00 $0.00
Division 13 Subtotal $20,627.00 $15,833.00 $67.80 $382,870.00 $419,397.80 Division 13
Subtotal $84,060.50 $46,946.80 $1,034.72 $382,870.00 $514,912.02 Subtotal
Division 01 General Requirements @ 7% 5,884.24 3,286.28 72.43 26,800.90 Gen. Requirements
Estimate Subtotal $89,944.74 $50,233.08 $1,107.15 $409,670.90 $514,912.02 Estimate Subtotal
Sales Tax @ 5% 4,497.24 55.36 10,241.77 Sales tax
Subtotal A 94,441.97 50,233.08 1,162.51 419,912.67 Subtotal
GC O & P 9,444.20 25,769.57 116.25 41,991.27 GC O & P
Subtotal B 103,886.17 76,002.64 1,278.76 461,903.94 $643,071.51 Subtotal
Contingency @ 5% 32,153.58 Contingency
Subtotal C $675,225.09 Subtotal
Bond @ $12/1000 +10% O&P 8,912.97 Bond
Subtotal D $684,138.06 Subtotal
Location Adjustment Factor 115.50 106,041.40 Location Adjustment
Grand Total $790,179.46 Grand Total
Project Name: Pre-Engineered Steel Building Architect: As Shown
Location: Anywhere, USA 01/01/20 R+R
Line Number Description Qty Unit Material Labor Equipment SubContract Estimate Total
03 30 53.40 3940 Strip footing, 12" x 24", reinforced 15 C.Y. $2,565.00 $1,770.00 $8.40 $0.00
03 30 53.40 3950 Strip footing, 12" x 36", reinforced 34 C.Y. $5,610.00 $3,196.00 $15.30 $0.00
03 11 13.65 3000 Concrete slab edge forms 500 L.F. $165.00 $1,345.00 $0.00 $0.00
03 22 11.10 0200 Welded wire fabric reinforcing 150 C.S.F. $2,872.50 $4,350.00 $0.00 $0.00
03 31 13.35 0300 Ready mix concrete, 4000 psi for slab on grade 278 C.Y. $35,306.00 $0.00 $0.00 $0.00
03 31 13.70 4300 Place, strike off & consolidate concrete slab 278 C.Y. $0.00 $5,309.80 $136.22 $0.00
03 35 13.30 0250 Machine float & trowel concrete slab 15,000 S.F. $0.00 $9,900.00 $750.00 $0.00
03 15 16.20 0140 Cut control joints in concrete slab 950 L.F. $47.50 $418.00 $57.00 $0.00
03 39 23.13 0300 Sprayed concrete curing membrane 150 C.S.F. $1,867.50 $1,065.00 $0.00 $0.00
Division 03 Subtotal $48,433.50 $27,353.80 $966.92 $0.00 $76,754.22 Division 03
08 36 13.10 2650 Manual 10' x 10' steel sectional overhead door 8 Ea. $11,000.00 $3,760.00 $0.00 $0.00
08 36 13.10 2860 Insulation and steel back panel for OH door 800 S.F. $4,000.00 $0.00 $0.00 $0.00
Division 08 Subtotal $15,000.00 $3,760.00 $0.00 $0.00 $18,760.00 Division 08
13 34 19.50 1100 Pre-Engineered Steel Building, 100' x 150' x 24' 15,000 SF Flr. $0.00 $0.00 $0.00 $375,000.00
13 34 19.50 6050 Framing for PESB door opening, 3' x 7' 4 Opng. $0.00 $0.00 $0.00 $2,400.00
13 34 19.50 6100 Framing for PESB door opening, 10' x 10' 8 Opng. $0.00 $0.00 $0.00 $9,800.00
13 34 19.50 6200 Framing for PESB window opening, 4' x 3' 6 Opng. $0.00 $0.00 $0.00 $3,510.00
13 34 19.50 5750 PESB door, 3' x 7', single leaf 4 Opng. $2,920.00 $736.00 $0.00 $0.00
13 34 19.50 7750 PESB sliding window, 4' x 3' with screen 6 Opng. $2,940.00 $630.00 $67.80 $0.00
13 34 19.50 6550 PESB gutter, eave type, 26 ga., painted 300 L.F. $2,415.00 $864.00 $0.00 $0.00
13 34 19.50 8650 PESB roof vent, 12" wide x 10' long 15 Ea. $570.00 $3,465.00 $0.00 $0.00
13 34 19.50 6900 PESB insulation, vinyl faced, 4" thick 27,400 S.F. $11,782.00 $10,138.00 $0.00 $0.00
Division 13 Subtotal $20,627.00 $15,833.00 $67.80 $390,710.00 $427,237.80 Division 13
Subtotal $84,060.50 $46,946.80 $1,034.72 $390,710.00 $522,752.02 Subtotal
Division 01 General Requirements @ 7% 5,884.24 3,286.28 72.43 27,349.70 Gen. Requirements
Estimate Subtotal $89,944.74 $50,233.08 $1,107.15 $418,059.70 $522,752.02 Estimate Subtotal
Sales Tax @ 5% 4,497.24 55.36 10,451.49 Sales tax
Subtotal A 94,441.97 50,233.08 1,162.51 428,511.19 Subtotal
GC O & P 9,444.20 29,788.21 116.25 42,851.12 GC O & P
Subtotal B 103,886.17 80,021.29 1,278.76 471,362.31 $656,548.53 Subtotal
Contingency @ 5% 32,827.43 Contingency
Subtotal C $689,375.96 Subtotal
Bond @ $12/1000 +10% O&P 9,099.76 Bond
Subtotal D $698,475.72 Subtotal
Location Adjustment Factor 115.50 108,263.74 Location Adjustment
Grand Total $806,739.45 Grand Total
Project Name: Pre-Engineered Steel Building Architect: As Shown
Location: Anywhere, USA 01/01/20 OPN
Line Number Description Qty Unit Material Labor Equipment SubContract Estimate Total
03 30 53.40 3940 Strip footing, 12" x 24", reinforced 15 C.Y. $2,565.00 $1,297.50 $8.40 $0.00
03 30 53.40 3950 Strip footing, 12" x 36", reinforced 34 C.Y. $5,610.00 $2,363.00 $15.30 $0.00
03 11 13.65 3000 Concrete slab edge forms 500 L.F. $165.00 $925.00 $0.00 $0.00
03 22 11.10 0200 Welded wire fabric reinforcing 150 C.S.F. $2,872.50 $3,150.00 $0.00 $0.00
03 31 13.35 0300 Ready mix concrete, 4000 psi for slab on grade 278 C.Y. $35,306.00 $0.00 $0.00 $0.00
03 31 13.70 4300 Place, strike off & consolidate concrete slab 278 C.Y. $0.00 $3,905.90 $136.22 $0.00
03 35 13.30 0250 Machine float & trowel concrete slab 15,000 S.F. $0.00 $7,350.00 $750.00 $0.00
03 15 16.20 0140 Cut control joints in concrete slab 950 L.F. $47.50 $313.50 $57.00 $0.00
03 39 23.13 0300 Sprayed concrete curing membrane 150 C.S.F. $1,867.50 $780.00 $0.00 $0.00
Division 03 Subtotal $48,433.50 $20,084.90 $966.92 $0.00 $69,485.32 Division 03
08 36 13.10 2650 Manual 10' x 10' steel sectional overhead door 8 Ea. $11,000.00 $2,800.00 $0.00 $0.00
08 36 13.10 2860 Insulation and steel back panel for OH door 800 S.F. $4,000.00 $0.00 $0.00 $0.00
Division 08 Subtotal $15,000.00 $2,800.00 $0.00 $0.00 $17,800.00 Division 08
13 34 19.50 1100 Pre-Engineered Steel Building, 100' x 150' x 24' 15,000 SF Flr. $0.00 $0.00 $0.00 $315,000.00
13 34 19.50 6050 Framing for PESB door opening, 3' x 7' 4 Opng. $0.00 $0.00 $0.00 $2,040.00
13 34 19.50 6100 Framing for PESB door opening, 10' x 10' 8 Opng. $0.00 $0.00 $0.00 $8,800.00
13 34 19.50 6200 Framing for PESB window opening, 4' x 3' 6 Opng. $0.00 $0.00 $0.00 $3,090.00
13 34 19.50 5750 PESB door, 3' x 7', single leaf 4 Opng. $2,920.00 $540.00 $0.00 $0.00
13 34 19.50 7750 PESB sliding window, 4' x 3' with screen 6 Opng. $2,940.00 $312.00 $67.80 $0.00
13 34 19.50 6550 PESB gutter, eave type, 26 ga., painted 300 L.F. $2,415.00 $633.00 $0.00 $0.00
13 34 19.50 8650 PESB roof vent, 12" wide x 10' long 15 Ea. $570.00 $2,520.00 $0.00 $0.00
13 34 19.50 6900 PESB insulation, vinyl faced, 4" thick 27,400 S.F. $11,782.00 $7,398.00 $0.00 $0.00
Division 13 Subtotal $20,627.00 $11,403.00 $67.80 $328,930.00 $361,027.80 Division 13
Subtotal $84,060.50 $34,287.90 $1,034.72 $328,930.00 $448,313.12 Subtotal
Division 01 General Requirements @ 7% 5,884.24 2,400.15 72.43 23,025.10 Gen. Requirements
Estimate Subtotal $89,944.74 $36,688.05 $1,107.15 $351,955.10 $448,313.12 Estimate Subtotal
Sales Tax @ 5% 4,497.24 55.36 8,798.88 Sales tax
Subtotal A 94,441.97 36,688.05 1,162.51 360,753.98 Subtotal
GC O & P 9,444.20 23,957.30 116.25 36,075.40 GC O & P
Subtotal B 103,886.17 60,645.35 1,278.76 396,829.38 $562,639.65 Subtotal
Contingency @ 5% 28,131.98 Contingency
Subtotal C $590,771.64 Subtotal
Bond @ $12/1000 +10% O&P 7,798.19 Bond
Subtotal D $598,569.82 Subtotal
Location Adjustment Factor 115.50 92,778.32 Location Adjustment
Grand Total $691,348.15 Grand Total
Project Name: Pre-Engineered Steel Building Architect: As Shown
Location: Anywhere, USA 01/01/20 RESI
Line Number Description Qty Unit Material Labor Equipment SubContract Estimate Total
03 30 53.40 3940 Strip footing, 12" x 24", reinforced 15 C.Y. $2,565.00 $1,200.00 $8.40 $0.00
03 30 53.40 3950 Strip footing, 12" x 36", reinforced 34 C.Y. $5,610.00 $2,176.00 $15.30 $0.00
03 11 13.65 3000 Concrete slab edge forms 500 L.F. $165.00 $850.00 $0.00 $0.00
03 22 11.10 0200 Welded wire fabric reinforcing 150 C.S.F. $2,872.50 $3,075.00 $0.00 $0.00
03 31 13.35 0300 Ready mix concrete, 4000 psi for slab on grade 278 C.Y. $35,306.00 $0.00 $0.00 $0.00
03 31 13.70 4300 Place, strike off & consolidate concrete slab 278 C.Y. $0.00 $3,572.30 $136.22 $0.00
03 35 13.30 0250 Machine float & trowel concrete slab 15,000 S.F. $0.00 $6,900.00 $750.00 $0.00
03 15 16.20 0140 Cut control joints in concrete slab 950 L.F. $47.50 $304.00 $57.00 $0.00
03 39 23.13 0300 Sprayed concrete curing membrane 150 C.S.F. $1,867.50 $702.00 $0.00 $0.00
Division 03 Subtotal $48,433.50 $18,779.30 $966.92 $0.00 $68,179.72 Division 03
08 36 13.10 2650 Manual 10' x 10' steel sectional overhead door 8 Ea. $11,000.00 $2,560.00 $0.00 $0.00
08 36 13.10 2860 Insulation and steel back panel for OH door 800 S.F. $4,000.00 $0.00 $0.00 $0.00
Division 08 Subtotal $15,000.00 $2,560.00 $0.00 $0.00 $17,560.00 Division 08
13 34 19.50 1100 Pre-Engineered Steel Building, 100' x 150' x 24' 15,000 SF Flr. $0.00 $0.00 $0.00 $315,000.00
13 34 19.50 6050 Framing for PESB door opening, 3' x 7' 4 Opng. $0.00 $0.00 $0.00 $1,980.00
13 34 19.50 6100 Framing for PESB door opening, 10' x 10' 8 Opng. $0.00 $0.00 $0.00 $8,800.00
13 34 19.50 6200 Framing for PESB window opening, 4' x 3' 6 Opng. $0.00 $0.00 $0.00 $3,030.00
13 34 19.50 5750 PESB door, 3' x 7', single leaf 4 Opng. $2,920.00 $516.00 $0.00 $0.00
13 34 19.50 7750 PESB sliding window, 4' x 3' with screen 6 Opng. $2,940.00 $297.00 $67.80 $0.00
13 34 19.50 6550 PESB gutter, eave type, 26 ga., painted 300 L.F. $2,415.00 $606.00 $0.00 $0.00
13 34 19.50 8650 PESB roof vent, 12" wide x 10' long 15 Ea. $570.00 $2,415.00 $0.00 $0.00
13 34 19.50 6900 PESB insulation, vinyl faced, 4" thick 27,400 S.F. $11,782.00 $6,850.00 $0.00 $0.00
Division 13 Subtotal $20,627.00 $10,684.00 $67.80 $328,810.00 $360,188.80 Division 13
Subtotal $84,060.50 $32,023.30 $1,034.72 $328,810.00 $445,928.52 Subtotal
Division 01 General Requirements @ 7% 5,884.24 2,241.63 72.43 23,016.70 Gen. Requirements
Estimate Subtotal $89,944.74 $34,264.93 $1,107.15 $351,826.70 $445,928.52 Estimate Subtotal
Sales Tax @ 5% 4,497.24 55.36 8,795.67 Sales tax
Subtotal A 94,441.97 34,264.93 1,162.51 360,622.37 Subtotal
GC O & P 9,444.20 22,375.00 116.25 36,062.24 GC O & P
Subtotal B 103,886.17 56,639.93 1,278.76 396,684.60 $558,489.46 Subtotal
Contingency @ 5% 27,924.47 Contingency
Subtotal C $586,413.94 Subtotal
Bond @ $12/1000 +10% O&P 7,740.66 Bond
Subtotal D $594,154.60 Subtotal
Location Adjustment Factor 115.50 92,093.96 Location Adjustment
Grand Total $686,248.56 Grand Total