TTGTHREE TOUGH GUYS

CONSTRUCTION

CONSTRUCTION COST ESTIMATE FORPROJECT : SSMB-298-3450-2012

TTG PROJECT TEAM

Tim Beverage - Spring 2013

Tyler Shisler – Spring 2014

Garrett Goebel – Spring 2014

PROJECT OVERVIEW

THIS CONSTRUCTION ESTIMATE ENCOMPASES THE COST FOR ALL CONSTRUCTION MATERIALS, LABOR, AND EQUIPMENT PER THE CONTRACT DRAWINGS FROM DIV. 1 THROUGH DIV. 34.

ADDITIONALLY IT INCLUDES AN ESTIMATE FOR AN ALTERNATE WALL CONSTRUCTION.

TTG

PANEL COST Vs. 12”CMU COSTTTG

PRECAST PANELCOST: $152,376.50

TIME: ~ 5 DAYS TO INSTALL

DIFFERENCE:

$ 50,516.37

~25 DAYS

12” CMU WALLCOST: $101,860.13

TIME: 30 DAYS INSTALL

DIFFERENCE:

$ 50,516.37

~25 DAYS

STRUCTURAL COST

Wall Construction

Material Cost: $187,198.74

Labor Cost: $30,019.44

Equipment Cost: $174.48

Percentage of Total Project Cost: 33.57%

TTG

STRUCTURAL COST

Floor Construction

Material Cost: $13,496.46

Labor Cost: $3,559.17

Equipment Cost: $58.19

Percentage of Total Project Cost: 2.48%

TTG

STRUCTURAL COST

Roof Construction

Material Cost: $79,009.24

Labor Cost: $17,852.56

Equipment Cost: $3,811.73

Percentage of Total Project Cost: 15.77%

TTG

STRUCTURAL COST

Thermal Construction

Material Cost: $17,432.34

Labor Cost: $6,521.26

Equipment Cost: $0.00

Percentage of Total Project Cost: 3.67%

TTG

HVAC COST ESTIMATE

HVAC Construction

Material Cost: $11,705.50

Labor Cost: $2,376.90

Equipment Cost: $0.00

Percentage of Total Project Cost: 2.35%

TTG

PLUMBING COST ESTIMATE

Plumbing Line Construction

Material Cost: $21,879.53

Labor Cost: $18,877.44

Equipment Cost: $0.00

Percentage of Total Project Cost: 4.76%

TTG

Fire Cost

Plumbing Fixtures/ Appliance Construction

Material Cost: $16,423.00

Labor Cost: $1,697.50

Equipment Cost: $0.00

Percentage of Total Project Cost: 2.8%

TTG PLUMBING COST ESTIMATE

ELECTRICAL COST ESTIMATION

Electrical Construction

Material Cost: $21,015.03

Labor Cost: $23,764.24

Equipment Cost: $0.00

Percentage of Total Project Cost: 8.46%

TTG

FIRE COST ESTIMATION

Fire Protection

Material Cost: $447.00

Labor Cost: $0.00

Equipment Cost: $0.00

Percentage of Total Project Cost: .0007%

TTG

ALL OTHER DIVISONS COST ESTIMATE

All Other Construction

Material Cost: $126,557.51

Labor Cost: $54,884.78

Equipment Cost: $38,898.31

Percentage of Total Project Cost: 34.07%

TTG

Total Project O&P, Completion

DateTOTAL PROJECT COST:

$647,518.79OVERHEAD RATE:

9.765% or $63,230.21PROFIT RATE:

5.0% or $32,375.94

TOTAL COST WITH O&P:$743,124.94

DURATION:~ 6.90 MONTHS

Start: 12/17/2012

Complete:~07/10/2013

TTG