01 26 54 - FORM FOR PRICE SUMMARY
SBC Project Number:
Project Name:
East Hickman Vocational Building
Name of General Contractor:
Fellowship Construction
Proposal Number:
Date Itemized:
3-Dec-25
Page
of
pages
Work by Subcontractors
Name of Subcontractor
Costs and Allowances
Excavate Dirt for Fire line
Peed Family
2,881.93
Subtotal:
2,881.93
General Contractor mark-up on Subtotal:
10.0000
% =
288.19
Subtotal for General Contractor for work by subcontractors:
3,170.12
Work by General Contractor
Concrete Labor and Material
2,157.25
Subtotal (including Subcontractors and the General Contractor):
5,327.37
Cells with red underline (if viewed in color)
Bond Premium:
2.0000 % =
106.55
are for you to fill in. Others are protected.
Rounding off is permitted if rounding up for decreases and rounding down
Total:
5,433.92
for increases. Math functions in Excel show rounded to nearest penny, but
carry exact value for calculations. Let embedded math do its work.
This spreadsheet is available on the Owner's Designers' Manual website.
TN Higher Education - Standard Document - May 2018
Page 1of 1
01 26 55 - FORM FOR PRICE OF WORK
SBC Project Number:
Project Name:
East Hickman Vocational Building
Work ilemized below provided by:
Fellowship Construction
Proposal Number:
Date Itemized:
3-Dec-25
Page
1
of
1
pages
Description
Material
Equipment
Labor
Quantity
Unit
Cost
Extension
Quantity
Unit
Cost
Extension
Quantity
Unit
Cost
Extension
150.00
900.00
0.00
0.00
Concrete
6
cy
Concrete Labor
0.00
0.00
16
hr
55.00
880.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0,00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0,00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Materials
Subtotal
900.00
Equipment
Labor
Subtotal
880.00
Cells with red underline
(if viewed in color)
9,750
% Sales Tax =
87.75
% Burden =
0.00
are for you to fill in.
Other cells are protected.
Cost:
987.75
Cost:
0.00
Cost:
880.00
Rounding off is permitted
if rounding up for decreases and rounding down for increases.
Subtotal of Costs of Materials + Equipment + Labor = $
1,867.75
Math functions in Excel show rounded to nearest penny, but carry
exact value for calculations.
10% Overhead allowed on costs = $
186.78
Lel embedded math in "extension" columns do its work.
Subtotal of Costs + Overhead = $
2,054.53
This spreadsheet is available on the Owner's Designers' Manual
5% Profit allowed on Costs + Overhead = $
102.72
website.
Total for this change = $
2,157.25
TN Higher Education - Standard Document - May 2018
Page 1of 1
01 26 55 - FORM FOR PRICE OF WORK
SBC Project Number:
Project Name:
East Hickman Vocational Building
Work itemized below provided by:
Peed Family Excavating
Proposal Number:
Date Itemized:
3-Dec-25
Page
1
of
1
pages
Description
Material
Equipment
Labor
Quantity
Unit
Cost
Extension
Quantity
Unit
Cost
Extension
Quantity
Unit
Cost
Extension
1
283.40
283.40
0.00
0.00
Materials PVC 20' stick
Labor
0.00
0.00
23
hrs
51.00
1,173.00
Machine time
0.00
7
hrs
144.45
1,011.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0,00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0,00
0,00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Materials
Subtotal
283.40
Equipment
Labor
Subtotal
1,173.00
Cells with red underline
(if viewed in color)
9.750
% Sales Tax =
27.63
% Burden =
0.00
are for you to fill in.
Other cells are protected.
Cost:
311.03
Cost:
1,011.15
Cost:
1,173.00
Rounding off is permitted
if rounding up for decreases and rounding down for increases.
Subtotal of Costs of Materials + Equipment + Labor = $
2,495.18
Math functions in Excel show rounded to nearest penny, but carry
exact value for calculations.
10% Overhead allowed on costs = $
249.52
Let embedded math in "extension" columns do its work.
Subtotal of Costs + Overhead = $
2,744.70
This spreadsheet is available on the Owner's Designers' Manual
5% Profit allowed on Costs + Overhead = $
137.23
website.
Total for this change = $
2,881.93
TN Higher Education - Standard Document - May 2018
Page 1of 1

## Table 1

| Work by Subcontractors | Name of Subcontractor | Costs and Allowances |
| --- | --- | --- |
| Excavate Dirt for Fire line | Peed Family | 2,881.93 |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |
|  |  |  |

## Table 2

| Description |  |  | Material |  |  |  | Equipment |  |  |  | Labor |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Quantity | Unit | Cost | Extension | Quantity | Unit | Cost | Extension | Quantity | Unit | Cost | Extension |
| Concrete | 6 | cy | 150.00 | 900.00 |  |  |  | 0.00 |  |  |  | 0.00 |
| Concrete Labor |  |  |  | 0.00 |  |  |  | 0.00 | 16 | hr | 55.00 | 880.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0,00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0,00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |

## Table 3

|  |  |
| --- | --- |
| 10% Overhead allowed on costs = | $ 186.78 |
| Subtotal of Costs + Overhead = | $ 2,054.53 |
| 5% Profit allowed on Costs + Overhead = | $ 102.72 |
| Total for this change = | $ 2,157.25 |

## Table 4

| Description |  |  | Material |  |  |  | Equipment |  |  |  | Labor |  |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
|  | Quantity | Unit | Cost | Extension | Quantity | Unit | Cost | Extension | Quantity | Unit | Cost | Extension |
| Materials PVC 20' stick | 1 |  | 283.40 | 283.40 |  |  |  | 0.00 |  |  |  | 0.00 |
| Labor |  |  |  | 0.00 |  |  |  | 0.00 | 23 | hrs | 51.00 | 1,173.00 |
| Machine time |  |  |  | 0.00 | 7 | hrs | 144.45 | 1,011.15 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0,00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0,00 |  |  |  | 0,00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
|  |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |

## Table 5

| of Costs of Materials + Equipment |  |
| --- | --- |
| 10% Overhead allowed on costs = $ | 249.52 |
| Subtotal of Costs + Overhead = $ | 2,744.70 |
| 5% Profit allowed on Costs + Overhead = $ | 137.23 |
| Total for this change = $ | 2,881.93 |