Const. 118 Homework and notesAllen Green wnc.allenmichaelsgreen@gmail.com Date: 4/5/2014

All cost and price rates is according to : “R.P Rempros.com/Remodeling Professional’s/Estimate (Labor Cost, Angie’s List

Proposed Projected Project: (2 car garage) Man cave idea

Projected Contractor: James Cameron of “Man Cave Inc. Co”

Total contract bid: $81,000.00

Start Up Price: $775,000.00

Material Bid Price: $350,000.00

A Two Car Garage (Wood or Vinyl) Permit: $2,500-3,500

A two car garage (28x40) wood $18,716 other $23,118. Possibly looking at 2 weeks most

Electrical: rough in $1,500 (a week) Media entertainment rough in $1,200 (1 day) ($2,500)(1,400)

Heating and AC: rough in $2000 (a week) ($2,500)

Drywall and Taping: $5,000 (2 weeks)

Ceramic tile floor installation: $2,500 (a week)

Wood Bar construction or fabrication: $200 (5hrs.)

Soundproof Studio: $300 (12 hrs.)

Total.................................................................................................... ($26,718) ($32,000)

The Finish Phase:

Finish sound system $1,200 (a week) ($5,000)

Lighting installation :$1,000 (2 days) ($1,500)

Finish heating.AC: $2,000 (4 days) ($3,200)

Finish Appliance : $3,000 (2 days) ($3,500)

Total................................................................................................... ($21,100)

Change Order List:

Const. 118 Class Project 2014, Contract Documents

Const. 118 Homework and notesAllen Green wnc.allenmichaelsgreen@gmail.com Date: 4/5/2014

1. Revamp Design Change: $3000 ($5000)

2. Revamp Change: $3250 ($5100)

3. Revamp Change: $3475 ($5500)

Total Bid Overall including the change orders.............................................. ($72,200)

Total Bid....................................................................................................... ($ 56,600)

Material Bid: $350,000.00 $350,000.00

Total -$56,600.00 -72,200.00

Sub Total: = $56,250.00 = $ 27,788.00

Start up and Material Bid :.......................................................................... ($81,000.00)

Total Bid “As Now”..................................................................................... ( $56,250.00) $75,375.00

Const. 118 Homework and notesAllen Green wnc.allenmichaelsgreen@gmail.com Date: 4/5/2014

Const. 118 Class Project, Project Labor Breakdown

A Two Car Garage (Wood or Vinyl) Permit: $2,500-3,500

New Construction and Excavation: $1200-3000 (22,000-35,000)

A two car garage (28x40) wood $18,716 other $23,118. Possibly looking at 2 weeks most

Electrical

Tying in with existing and established electrical ........(13.75 hr.)2 $5502.00 (40hrs)

New electrical rough in.............................................. (37.50)2 $15002.00 (40hrs)

Media rough in .......................................................... ( 118.75)2 $47502.00 (40hrs)

Plumbing

Plumbing rough in; tap in established plumbing- $25,000/40,000

Rough in plumbing labor (tap in: $300)2.......actual rough in..(27.50)2 $11002.00 (40hrs)

New plumbing rough in ................................................ (27.50)2 $11002.00 (40hrs)

Heating and AC

Heating and AC rough in -$30,000................................ (26.00)2 $10402.00 (40hrs)

Insulating

Insulation installation ......................................................... ( 14.00)2 $5602.00 (16hrs)

Drywall, Taping and Painting

Drywall installation; [28000+40000 sq.ft. ] ( 68000 total sq.ft,) $136,000 (24.00)2 $5752.00 (40hrs)

Drywall Taping; [68000 total sq.ft.] $119,000 ( 22.00)2 $5282.00 (24hrs)

Interior Painting; $119000 ................................................... (35.00)2 $5602.00 (16hrs)

Bar fabrication and construction

Fabrication and construction.................................................... (30.00)2 $2402.00 (8hrs)

Ceramic Floor installation --$2500............................................ (39.75)2 $15902.00 (40hrs)

Const. 118 Homework and notesAllen Green wnc.allenmichaelsgreen@gmail.com Date: 4/5/2014

Sound Proof Studio Installation----$300.......................................... ( 30.00)2 $2402.00 (8hrs)

Finish Phase

Electrical finish lighting........................................................................ ( 13.75)2 $2202.00 (16hrs)

Finish heating AC................................................................................... (26.00)2 $8322.00 (32 hrs)

Finish Sound System Installation....$5000 . ............................................ (30.00)2 $12002.00 (40hrs)

Finish Appliance Installation--------$3500............................................. (750)3 $2252.00 (16hrs)

Total Labor Hours........................... 408 hours

Total Wage Cost............................. $18,262.00

Note : “The items that are highlighted are:

The Permit Cost

New Plumbing

New AC Heating Installation

The “D.T.P” per square footage

1. Drywall @ $2.00 square foot

2. Taping @ $1.75 square foot

3. Painting @ $1.75 square foot

Sound Proof Installation

The Sound System Installation

Electrical, Heating and Sound Appliance Finish