P-A2.01

COPPER SPIRE 2'-8"Xx2'-10" FIXED

WOOD ALUMINUM CLAD WINDOWS-FIELD APPLIED CASING TYPICAL LAP SIDING WITH 6" EXPOSURE

ALTERNATING LAP CORNERS 5/4X4 RUNNING TRIM

16" DEEP SHELVING UNIT WITH 4 SHELVES 2' DEEP SHELVING UNIT WITH 4 SHELVES

2'-4"x3'-0" FIXED

58'-10"

3'-4"x7-'0"

3'-6"x6-'6"

2'-4"x3'-0" FIXED HANGING ROD WITH SHELF - 2 LEVELS

3'-0"x7-'0"/ 24" SIDELITE

12'-4"

3'-6"x7-'0" C.O.

3'-6"x7-'0"

12'-4"

19'-6"

3'-0"x7'-0"

29'-6"

7'-2"

3'-6"x6-'6"

7'-2"

3'-6"x6-'6"

3'-4"x7-'0"/ 20" SIDELITE/ 20" TRANSOM

13'-2"

32'-6"

13'-2"

10'-0"

MASONRY STEPS WITH STONE TREADS & RISERS

WOOD FRAMED DECK WITH 4" T&G DECK BOARDS

RAIN DIVERTER

TAPERED BOX COLUMN

PLATE HT. 10'-0"

BEVERAGE RAIL

BEVERAGE RAIL

STEEL HANDRAIL

BEVERAGE RAIL

10'-0"

LINE OF CONCRETE SLAB ON GRADE

Date: 01/13/2023

109 Nunnally Road Anderson, South Carolina, 29625

Estimate: 73010201 Cullasaja Tennis Shop Budget

Client Report GC Totals

This represents the price for the work as described in scope

Description

Total

01 General Requirements Building Permits

5,000.00 2,500.00 48,100.00 5,550.00 5,950.00 5,388.00 6,000.00 4,500.00 1,000.00 4,800.00 11,000.00 1,320.00 48,100.00 5,388.00 6,000.00 1,200.00 1,050.00 1,800.00 1,750.00 3,900.00 300.00 850.00 750.00

Plan Review

Superintendent

Estimating

Project Executive

Superintendent Vehicle Superintendent Fuel

Plan Reproduction Safety Material Temporary Toilet

Temporary Job Site Trailer

Job Signage

Construction Surveying

Dumpster(s)

Progress Cleaning Project Manager

Project Manager Vehicle Project Manager Fuel

Office Supplies

Project Record Documents

Final Cleaning

Small Tools And Supplies

Safety Labor

Temporary Lighting

965.00

POWERED BY PROEST

Date: 01/13/2023

109 Nunnally Road Anderson, South Carolina, 29625

Description

Total

Job Site Trailer Delivery and Setup Job Site Trailer Tear Down and Haul Off

1,000.00 1,000.00

Temporary Data/Wifi

420.00 900.00

Project Executives Vehicles Temporary Chain Link Fence

7,500.00

Temporary Electricity

250.00

Temporary Water

75.00

01 - General Requirements Totals

$184,306.00

02 Existing Conditions Demolish Storage Building and Viewing Platform

2,000.00

Rock Allowance

0.00

Relocate Existing Power Utility 02 - Existing Conditions Totals

2,250.00

$4,250.00

03 Concrete Concrete Foundation

11,180.00 9,000.00 11,568.00 2,500.00

Column Pads

6" Concrete Slab w/ WWM Backfill Under Solid Floors 03 - Concrete Totals

$34,248.00

04 Masonry 6" Block Wall in Foundations Filled

24,795.00 8,125.00 15,400.00

Stone Venneer to Block Foundation Walls Stone Venneer to Wood Framed Walls

04 - Masonry Totals

$48,320.00

05 Metal Metal Handrail

26,000.00 4,000.00

Drinks Rail

05 - Metal Totals

$30,000.00

06 Wood , Plastic and Composites

POWERED BY PROEST

Date: 01/13/2023

109 Nunnally Road Anderson, South Carolina, 29625

Description

Total

Wood Stud Framing

4,422.00 8,075.00 40,140.00 12,720.00 2,025.00 6,000.00 8,400.00 2,585.00 3,400.00 19,600.00 17,059.50 9,787.50 9,750.00 25,000.00 45,700.00 32,860.00 7,725.00 1,625.00 1,687.50 3,679.50

Plywood Wall Sheathing Roof Structure, Stick Built 3/4" Roof Sheathing Exterior Running Trim False Truss Gable Feature

Cantilever Support Bracket for Shed Roof

Fascia and Barge Trim

Tapered Preformed Column Wraps 10ft Tall

Wood Decking

T&G to Vaulted Ceilings

Pre Engineered Roof Trusses Internal Stand and Run Trim

Millwork Allowance

06 - Wood , Plastic and Composites Totals 07 Thermal and Moisture Protection Hardie Artisan Series Lapped Siding and trim

$168,964.00

Wood Shake Roofing Shingles T 1/11 Exterior ceiling Boards

Insulation in Walls

Insulation in Horizontal Ceilings Insulation in Vaulted Ceilings

07 - Thermal and Moisture Protection Totals 08 Openings Aluminum Clad Wood Windows 28" x 36" Fixed, Installed Aluminum Clad Wood Windows 42" x 72" Slider, Installed

$93,277.00

2,500.00

4,350.00 3,250.00

Full Glass Wood Door

POWERED BY PROEST

Date: 01/13/2023

109 Nunnally Road Anderson, South Carolina, 29625

Description

Total

Full Glass Wood Door with Glazed Sidelight and Transome

8,500.00 2,550.00

3ox7o Hollow Metal Doors And Frames

3ox7o Solid Core Wood Door and jamb Lining and Sidelight

975.00

Door Hardware

3,000.00

08 - Openings Totals 09 Finishes Drywall on Wood Framing Drywall to Horizontal Ceilings Exterior Painting and Caulking

$25,125.00

9,617.00 2,446.25 3,705.00 3,090.00 3,500.00 12,375.00 3,630.00 3,300.00

Interior Painting

Painting Trim, Doors and Frames 1x8 T&G Pine Wood Flooring Stained

Ceramic Tiling on Floors

Ceramic Wainscot Tiling on Wall

09 - Finishes Totals

$41,663.25

10 Specialties Knox Box

600.00

2<10" Square x 2'10" High Glazed Cupola/Copper spire/Insulated

2,050.00 1,875.00 2,925.00

Slat Wall

Toilet Accessories

10 - Specialties Totals 11 Equipment Install owner Supplied Items 11 - Equipment Totals

$7,450.00

1,500.00

$1,500.00

22 Plumbing Plumbing including Fixtures and Piping (Not shown Sink & HWT)

24,500.00

22 - Plumbing Totals

$24,500.00

POWERED BY PROEST

Date: 01/13/2023

109 Nunnally Road Anderson, South Carolina, 29625

Description

Total

23 Heating, Ventilating and Air-Conditioning (HVAC) HVAC Heat Pump with Gas Heat (NB Liner Diffusers) 23 - Heating, Ventilating and Air-Conditioning (HVAC) Totals

20,250.00

$20,250.00

26 Electrical Electrical Budget

54,000.00 9,600.00 1,500.00

Chandelier Allowance Instaled

Signs

26 - Electrical Totals 31 Earthwork Building Pad Preparation 31 - Earthwork Totals

$65,100.00

28,800.00

$28,800.00

32 Exterior Improvements Concrete Sidewlaks Brick Paving in Gathering Area

7,950.00 9,375.00

32 - Exterior Improvements Totals

$17,325.00

33 Utilities Utilities

12,000.00

33 - Utilities Totals

$12,000.00 $807,078.25

Totals

Direct cost Details Description

Percentage 5.0000%

Amount Type

Cost Types

Total Compound

Contingency

0.00 Markup All Cost Types

42,745.89 no

Sub-Total (Indirect Cost)

$897,663.64

Indirect cost Details Description

Percentage 14.0000%

Amount Type

Cost Types

Total Compound

Overhead and Fee

0.00 Markup All Cost Types 125,672.91 no

POWERED BY PROEST

Date: 01/13/2023

109 Nunnally Road Anderson, South Carolina, 29625

Description

Percentage

Amount Type

Cost Types

Total Compound

Total Estimate

$1,023,336.55

Estimate Summary

Description

Total

Sub-Total (Base Cost)

$807,078.25

Material

7.0000% 40.0000%

2,271.50 45,568.00

Labor

Sub-Total (Direct Cost)

$854,917.75

Contingency

5.0000%

42,745.89

Sub-Total (Indirect Cost) Overhead and Fee

$897,663.64

14.0000%

125,672.91

Total Estimate

$1,023,336.55

Material [$32,450] Labor [$113,920] SubContractor [$647,282] Equipment [$13,426] Other [$0]

POWERED BY PROEST