ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
* Note: Initial cost analysis was completed using 100% online resources (like Amazon). We expect these costs to come down considerably when we research commercial and bulk pricing, nonprofit discount options, local sourcing, etc. 
3
ALSO NOTE: THIS SPREADSHEET IS DIRECTLY LINKED TO THE BUSINESS PLAN. VISIT THE LINK BELOW AND CLICK THE UPDATE OPTION ANY TIME SIGNIFICANT CHANGES ARE MADE HERE. IF YOU DON'T HAVE THE NECESSARY ACCESS PRIVILEGES TO DO THIS, PLEASE JUST ADD A COMMENT TO THIS TEXT. Also:
8 Phases of Construction - Master Financial Sheet
4
https://docs.google.com/document/d/1lUhT7gfXw0KDyXGL31AOA2GsoPOoWEBqPVHhHLTyXJ4/edit?ts=5cb37f77#
https://docs.google.com/spreadsheets/d/1QgCqPnYnRY716FXaWFBEXjaX_hxPHHLFix4gBUCAN34/edit?zx=68myesobisvm#gid=0
5
Commercial EstimateMaking it All Sustainable!Area Breakdown
6
Tree House Village Summary of Costs
7
No.Room Name
Estimated Cost in $
No.Room Name Estimated Cost in $No.Room Name
Estimated Cost in $
8
1Electrical$565,850.391Electrical$565,850.391Housing Units$3,525,104.52
9
2Plumbing$235,832.102Plumbing$235,832.102Shower Tower$1,210,021.45
10
3HVAC$746,681.633HVAC$746,681.633Kitchen$158,029.93
11
4Commercial Construction$3,000,000.004Tree House Construction$2,685,905.154Art & Crafts Room$90,366.00
12
5
Carpentry/Furniture/Electronics
$916,690.935Carpentry/Furniture/Electronics$916,690.935Library$47,489.00
13
Approx Error (15%)$819,758.26Volunteer Labor (Discount 20%)$1,030,192.046Game Room$119,949.30
14
Grand Total$6,284,813.31Approx Error (15%)$772,644.03Volunteer Labor (Discount 20%)$1,030,192.04
15
Grand Total$4,893,412.19Approx Error (15%)$772,644.03
16
Grand Total$4,893,412.19
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100