Laserfiche WebLink
ESTIMATE SUMMARY <br />Advanced Technology Centex <br />Rowan -Cabarets Community College <br />RarmapoUs, NC <br />PGNP Pmject Area 55,036 sqft <br />1/24/2018 <br />Bitl Package }oW Cost/SQFT YafT <br />03A -Co Iete Con¢ Sub and Su akaduree $353196 <br />$10.05 <br />3.87% <br />AA-Maeo $1241406 <br />$22.36 <br />8.69% <br />03A- Skuclural and MieceBaneoue Seel $1336810 <br />$24.29 <br />9.33% <br />MB -C a Cane -k $76310 <br />$1.39 <br />0.34% <br />M -Res a -..nes $294832 <br />$3.36 <br />2.06% <br />=-T.e &Moin.Protection $289082 <br />$3.23 <br />2.02% <br />OiC-n fim $91308 <br />$0.17 <br />0.07% <br />)M-Mdmor Metal Panel tert $0 <br />$0.00 <br />0.00% <br />08A -Glans Aaeemblies $3981603 <br />$7.24 <br />2.79% <br />MB-PansageO rAwe hes $138130 <br />$2.87 <br />1.11% <br />OBC - Se -Ooor Am Hes $340W <br />$0.62 <br />0.24% <br />AA -O all Aa -m Hes $1218244 <br />$22.14 <br />8.32% <br />AC-AcouatiW Am Hes $144207 <br />$2.62 <br />1.01% <br />09O -H dWe/Srone/T-oA Rcatiow $168171 <br />$3.06 <br />1.18% <br />09E -Floc Covenn-Radh-tandC t $132744 <br />$2.41 <br />0.93% <br />NF-Pantin &Wall Coven $103633 <br />$1.88 <br />0.73% <br />10A -S iaMm $131731 <br />$238 <br />I.N% <br />IIF -Audio Veua1E imeN $0 <br />$0.00 <br />0.00% <br />12A -Farm $40700 <br />$0.74 <br />0.28% <br />148-ElevatmeaM EeWarora $118830 <br />$2.16 <br />0.83% <br />IBA-GeneralWorks $132,014 <br />$2.40 <br />0.92% <br />21A -Fire Protection $187224 <br />$3.40 <br />1.31% <br />22A -Plumb' S,. $443370 <br />$8.09 <br />3.12% <br />23A -HVAC terve Sl. 3.334 <br />$18.34 <br />7.06% <br />23B -Testa Balance $21361 <br />$0.39 <br />0.13% <br />26A-©eckical $1418374 <br />$2338 <br />9.92% <br />27A-Communicatioro5 terra $243317 <br />$4.48 <br />1.72% <br />28A-©ec mcSate a Se=ftV $84,643 <br />$1.34 <br />0.39% <br />31A-SiteP,afion $628192 <br />$11.41 <br />4.40% <br />32A-Pavin $341,612 <br />$9.84 <br />3.79% <br />32B -Ste Paversa Fu m $38220 <br />$0.69 <br />0.27% <br />32C - landacae and lm ation $134,383 <br />$2.43 <br />0.94% <br />33A-IBJities $326273 <br />Trade Conftacto: Su Wal $11,993,102 $215.92 83.14h <br />a iM Cmla <br />L sum <br />PercentageTotal <br />CmVS F <br />%at Ta1W <br />PrexvtuctignCwE <br />I.W% <br />$178247 <br />$3.24 <br />1.23% <br />GcaleEon-amgNM <br />1.19% <br />141061 <br />.66 <br />0.99% <br />suiw Wationa cgn' <br />IAO% <br />$118.831 <br />U.16 <br />0.83% <br />Cost of Work Subtotal <br />$12,321,241 <br />$223.88 <br />86.20% <br />a 4e8C a` <br />Iry sum <br />Percentage <br />Taa <br />C -VS FT <br />%of Total <br />General Condit- <br />$92700D <br />$927000 <br />$16.84 <br />6.49% <br />BW Pmait Auoavaane <br />0.30% <br />$61606 <br />$1.12 <br />0.43% <br />Envel eCowWtxW <br />0.13% <br />$18482 <br />$0.34 <br />0.13% <br />Cont is Contin <br />2.00% <br />$246,423 <br />$4.48 <br />1.72% <br />Amlutect'e Con. <br />0.00% <br />$0 <br />$0.00 <br />0.00% <br />0--a CON <br />0.00% <br />$0 <br />$0.00 <br />0.00% <br />Corokuction Maw Fee <br />3.00% <br />$369637 <br />$6.72 <br />2.39% <br />Bonds&Iwurance <br />2.30% <br />$348610 <br />$6.33 <br />2.44% <br />Construction Total $14,293,000 $259.40 is ft <br />AlUchmenl number 1 \n <br />Page t <br />G-3 Page 188 <br />