|
Beaudry Redevelopment TI District #24 Replacement Cost Report
<br />LHB Project No. 170323 Page 2 of 2 Parcel D, Residence
<br />Gable end roofing, asphalt, roof shingles, class A
<br />3.98
<br />3,186.58
<br />0.�
<br />•� �:
<br />Wall system, 1/2" drywall, taped & finished
<br />4.13
<br />3,303.48
<br />Wall system, 1/2" drywall, taped & finished
<br />11.01
<br />8,809.27
<br />1/2" gypsum wallboard, taped & finished ceilings
<br />2.74
<br />2,190.68
<br />Lauan, flush door, hollow core, interior
<br />9.81
<br />7,851.90
<br />Carpet, Olefin, 15 oz
<br />2.11
<br />1,685.56
<br />Padding, sponge rubber cushion, minimum
<br />0.76
<br />611.83
<br />Underlayment plywood, 1/2" thick
<br />2.16
<br />1,727.54
<br />Resilient flooring, vinyl sheet goods, backed, .070" thick, minimum
<br />1.24
<br />990.18
<br />Resilient flooring, sleepers, treated, 16" OC, 1" x 3"
<br />0.67
<br />538.55
<br />Stairways 14 risers, oak treads, box stairs
<br />5.06
<br />4,050.41
<br />Basement stairs, open risers
<br />1.43
<br />1,145.68
<br />07 Specialties
<br />Kitchen, economy grade
<br />3.46
<br />2,771.93
<br />Sinks, stainless steel, single bowl 16" x 20"
<br />2.12
<br />1,697.03
<br />Water heater, electric, 30 gallon
<br />1.89
<br />1,509.99
<br />0:�
<br />�.
<br />Three fixture bathroom with wall hung lavatory
<br />6.14
<br />4,911.06
<br />Furnace, gas heating only, 100 MBH, area to 1200 SF
<br />1.39
<br />1,115.05
<br />Intermittent pilot, 100 MBH furnace
<br />0.32
<br />256.72
<br />Supply duct, rectangular, area to 1200 SF, rigid fiberglass
<br />0.82
<br />659.02
<br />Return duct, sheet metal galvanized, to 1500 SF
<br />1.01
<br />808.87
<br />Lateral ducts, flexible round 6" insulated, to 1200 SF
<br />0.91
<br />728.13
<br />Register elbows, to 1500 SF
<br />0.52
<br />414.11
<br />Floor registers, enameled steel w /damper, to 1500 SF
<br />0.33
<br />262.11
<br />Return air grille, area to 1500 SF 12" x 12"
<br />0.1
<br />78.68
<br />Thermostat, manual, 1 set back
<br />0.17
<br />136
<br />Plenum, heating only, 100 MBH
<br />0.21
<br />170.31
<br />0• Electrical
<br />100 amp electric service
<br />1.63
<br />1,302.92
<br />Duplex receptacles using non - metallic sheathed cable
<br />0.21
<br />171.96
<br />Wiring device systems, economy to 1200 S.F.
<br />2.02
<br />1,614.39
<br />Light fixture systems, economy to 1200 S.F.
<br />0.53
<br />420.12
<br />SubTotal
<br />100%
<br />$146.28
<br />$117,042.72
<br />Contractor Fees (General
<br />Con ditions,Overhead,Profit)
<br />10.00%
<br />$14.63
<br />$11,704.27
<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 />Beaudry Redevelopment TI District #24 Replacement Cost Report
<br />LHB Project No. 170323 Page 2 of 2 Parcel D, Residence
<br />
|