Cost Item	Quantity	Cost/Item	Total $
Hard Costs
Land	1.00 Each	1,200,000.00	1,200,000.00
Sitework	1.00 Each	302,400.00	302,400.00
Foundations & Floor Slab	1.00 Each	289,200.00	289,200.00
Structure	1.00 Each	306,000.00	306,000.00
Building Skin	1.00 Each	261,600.00	261,600.00
Doors, Canopies, Soffits	1.00 Each	58,800.00	58,800.00
Storefront	1.00 Each	49,200.00	49,200.00
Roof Systems	1.00 Each	206,400.00	206,400.00
Electrical	1.00 Each	33,600.00	33,600.00
Exterior Contingency	1.00 Each	79,200.00	79,200.00
Warehouse Finish	1.00 Each	110,400.00	110,400.00
Standard Office Finish	1.00 Each	120,000.00	120,000.00
Interior Contingency	1.00 Each	12,000.00	12,000.00
Total Hard Costs			$3,028,800.00
Soft Costs
Permits	1.00 Each	10,000.00	10,000.00
Legal & Title	1.00 Each	18,000.00	18,000.00
Architectural/Engineering	1.00 Each	50,000.00	50,000.00
Total Soft Costs			$78,000.00
Total Project Cost			$3,106,800.00