|
0604026 Wall system, 1/2" drywall, taped & finished $7.87 $7,818.58
<br /> 0604026 Wall system, 1/2" drywall, taped & finished $3.28 $3,254.22
<br /> 0608026 1/2" gypsum wallboard, taped & finished ceilings $2.75 $2,732.40
<br /> 0620026 Lauan, flush door, hollow core, interior $7.45 $7,396.85
<br /> 0660017 Carpet, Olefin, 15 oz $2.07 $2,060.20
<br /> 0660027 Padding, sponge rubber cushion, minimum $0.77 $764.78
<br /> 0660038 Underlayment plywood, 1/2" thick $2.11 $2,098.38
<br /> 0664029 Resilient flooring, vinyl sheet goods, backed, .070" thick, minimum $1.40 $1,386.02
<br /> 0664048 Resilient flooring, sleepers, treated, 16" OC, 1" x 3" $1.08 $1,068.43
<br /> 0690137 Basement stairs, open risers $1.19 $1,181.05
<br />07 Specialties 4.81% $5.97 $5,932.69
<br /> 0708026 Kitchen, economy grade $2.87 $2,851.72
<br /> 0712035 Sinks, stainless steel, single bowl 16" x 20" $1.72 $1,703.51
<br /> 0712039 Water heater, electric, 30 gallon $1.39 $1,377.47
<br />08 Mechanical 8.33% $10.34 $10,265.19
<br /> 0812046 Three fixture bathroom with wall hung lavatory $4.80 $4,766.85
<br /> 0860101 Furnace, gas heating only, 100 MBH, area to 1200 SF $1.20 $1,196.44
<br /> 0860109 Intermittent pilot, 100 MBH furnace $0.28 $282.15
<br /> 0860111 Supply duct, rectangular, area to 1200 SF, rigid fiberglass $0.85 $847.30
<br /> 0860121 Return duct, sheet metal galvanized, to 1500 SF $1.02 $1,017.21
<br /> 0860123 Lateral ducts, flexible round 6" insulated, to 1200 SF $0.91 $904.86
<br /> 0860135 Register elbows, to 1500 SF $0.52 $518.40
<br /> 0860137 Floor registers, enameled steel w/damper, to 1500 SF $0.34 $334.70
<br /> 0860139 Return air grille, area to 1500 SF 12" x 12" $0.10 $96.46
<br /> 0860143 Thermostat, manual, 1 set back $0.13 $125.58
<br /> 0860147 Plenum, heating only, 100 MBH $0.18 $175.25
<br />09 Electrical 3.31% $4.12 $4,086.65
<br /> 0910036 100 amp electric service $1.23 $1,226.27
<br /> 0930018 Duplex receptacles using non‐metallic sheathed cable $0.34 $337.31
<br /> 0935112 Wiring device systems, economy to 1200 S.F. $2.00 $1,990.57
<br /> 0945112 Light fixture systems, economy to 1200 S.F. $0.54 $532.50
<br />100% $124.17 $123,296.55
<br />15.0 % $18.62 $18,494.48
<br />0.0 % $0.00 $0.00
<br />0.0 % $0.00 $0.00
<br />Total Building Cost $142.79 $141,791.03
<br />Contractor Fees (General Conditions,Overhead,Profit)
<br />Architectural Fees
<br />SubTotal
<br />User Fees
<br />Main and Gates TIF Analysis
<br />LHB Project No. 190549 Page 2 of 2
<br />Replacement Cost Report
<br />426 Main St NW - Residence
|