|
0504034 Gable end roofing, asphalt, roof shingles, class A $3.97 $4,770.35
<br />06 Interiors 29.30% $35.03 $42,066.47
<br /> 0604026 Wall system, 1/2" drywall, taped & finished $9.19 $11,032.35
<br /> 0604026 Wall system, 1/2" drywall, taped & finished $3.55 $4,266.42
<br /> 0608026 1/2" gypsum wallboard, taped & finished ceilings $2.75 $3,304.74
<br /> 0620026 Lauan, flush door, hollow core, interior $8.19 $9,840.87
<br /> 0660017 Carpet, Olefin, 15 oz $2.07 $2,491.75
<br /> 0660027 Padding, sponge rubber cushion, minimum $0.77 $924.97
<br /> 0660038 Underlayment plywood, 1/2" thick $2.11 $2,537.92
<br /> 0664029 Resilient flooring, vinyl sheet goods, backed, .070" thick, minimum $1.40 $1,676.34
<br /> 0664048 Resilient flooring, sleepers, treated, 16" OC, 1" x 3" $0.67 $807.64
<br /> 0690036 Stairways 14 risers, oak treads, box stairs $3.33 $4,002.43
<br /> 0690137 Basement stairs, open risers $0.98 $1,181.05
<br />07 Specialties 4.13% $4.94 $5,932.69
<br /> 0708026 Kitchen, economy grade $2.37 $2,851.72
<br /> 0712035 Sinks, stainless steel, single bowl 16" x 20" $1.42 $1,703.51
<br /> 0712039 Water heater, electric, 30 gallon $1.15 $1,377.47
<br />08 Mechanical 7.69% $9.20 $11,044.18
<br /> 0812046 Three fixture bathroom with wall hung lavatory $3.97 $4,766.85
<br /> 0860101 Furnace, gas heating only, 100 MBH, area to 1200 SF $1.00 $1,196.44
<br /> 0860109 Intermittent pilot, 100 MBH furnace $0.23 $282.15
<br /> 0860111 Supply duct, rectangular, area to 1200 SF, rigid fiberglass $0.85 $1,024.78
<br /> 0860121 Return duct, sheet metal galvanized, to 1500 SF $1.02 $1,230.28
<br /> 0860123 Lateral ducts, flexible round 6" insulated, to 1200 SF $0.91 $1,094.40
<br /> 0860135 Register elbows, to 1500 SF $0.52 $626.98
<br /> 0860137 Floor registers, enameled steel w/damper, to 1500 SF $0.34 $404.81
<br /> 0860139 Return air grille, area to 1500 SF 12" x 12" $0.10 $116.67
<br /> 0860143 Thermostat, manual, 1 set back $0.10 $125.58
<br /> 0860147 Plenum, heating only, 100 MBH $0.15 $175.25
<br />09 Electrical 3.16% $3.77 $4,532.82
<br /> 0910036 100 amp electric service $1.02 $1,226.27
<br /> 0930018 Duplex receptacles using non‐metallic sheathed cable $0.21 $254.98
<br /> 0935112 Wiring device systems, economy to 1200 S.F. $2.00 $2,407.52
<br /> 0945112 Light fixture systems, economy to 1200 S.F. $0.54 $644.04
<br />100% $119.54 $143,562.59
<br />15.0 % $17.93 $21,534.39
<br />0.0 % $0.00 $0.00
<br />0.0 % $0.00 $0.00
<br />Total Building Cost $137.47 $165,096.98
<br />User Fees
<br />Contractor Fees (General Conditions,Overhead,Profit)
<br />Architectural Fees
<br />SubTotal
<br />Main and Gates TIF Analysis
<br />LHB Project No. 190549 Page 2 of 2
<br />Replacment Cost Report
<br />326 Gates Ave NW - Residence
|