|
Z* ** Indicates Assemblies or Components have been customized.
<br />Beaudry Redevelopment TIF District #24 Replacement Cost Report
<br />LHB Project No. 170323 Page 2 of 2 Parcel B, Residence
<br />Lauan, flush door, hollow core, interior
<br />7.14
<br />6,638.43
<br />Carpet, Olefin, 15 oz
<br />2.11
<br />1,959.46
<br />Padding, sponge rubber cushion, minimum
<br />0.76
<br />711.26
<br />Underlayment plywood, 1/2" thick
<br />2.16
<br />2,008.26
<br />Resilient flooring, vinyl sheet goods, backed, .070" thick, minimum
<br />1.24
<br />1,151.08
<br />Resilient flooring, sleepers, treated, 16" OC, 1" x 3"
<br />1.08
<br />1,001.69
<br />07 Specialties
<br />Kitchen, economy grade
<br />2.98
<br />2,771.93
<br />Sinks, stainless steel, single bowl 16" x 20"
<br />1.82
<br />1,697.03
<br />Water heater, electric, 30 gallon
<br />1.62
<br />1,509.99
<br />0: Mechanical
<br />�
<br />�E
<br />Three fixture bathroom with wall hung lavatory
<br />5.28
<br />4,911.06
<br />Furnace, gas heating only, 100 MBH, area to 1200 SF
<br />1.2
<br />1,115.05
<br />Intermittent pilot, 100 MBH furnace
<br />0.28
<br />256.72
<br />Supply duct, rectangular, area to 1200 SF, rigid fiberglass
<br />0.82
<br />766.11
<br />Return duct, sheet metal galvanized, to 1500 SF
<br />1.01
<br />940.31
<br />Lateral ducts, flexible round 6" insulated, to 1200 SF
<br />0.91
<br />846.46
<br />Register elbows, to 1500 SF
<br />0.52
<br />481.4
<br />Floor registers, enameled steel w /damper, to 1500 SF
<br />0.33
<br />304.71
<br />Return air grille, area to 1500 SF 12" x 12"
<br />0.1
<br />91.47
<br />Thermostat, manual, 1 set back
<br />0.15
<br />136
<br />Plenum, heating only, 100 MBH
<br />0.18
<br />170.31
<br />09 Electrical
<br />100 amp electric service
<br />1.4
<br />1,302.92
<br />Wiring device systems, economy to 1200 S.F.
<br />2.02
<br />1,876.73
<br />Light fixture systems, economy to 1200 S.F.
<br />0.53
<br />488.39
<br />SubTotal
<br />100%
<br />$114.88
<br />$106,841.77
<br />Contractor Fees (General
<br />Conditions,Overhead,Profit)
<br />10.00%
<br />$11.49
<br />$10,684.18
<br />Architectural Fees
<br />0.00%
<br />$0.00
<br />$0.00
<br />User Fees
<br />0.00%
<br />$0.00
<br />$0.00
<br />Z* ** Indicates Assemblies or Components have been customized.
<br />Beaudry Redevelopment TIF District #24 Replacement Cost Report
<br />LHB Project No. 170323 Page 2 of 2 Parcel B, Residence
<br />
|