|
7.62 9,145.23
<br />2.66 3,192.26
<br />6.61 7,937.63
<br />2.02 2,420.76
<br />0.75 896.53
<br />2.08 2,494.32
<br />1.35 1,614.34
<br />1.06 1,274.35
<br />0.98 1,181.95
<br />3.98% 4.83 5,802.26
<br />2.30 2,755.70
<br />1.39 1,673.22
<br />1.14 1,373.34
<br />3.32% 4.03 4,843.75
<br />3.93 4,720.29
<br />0.10 123.46
<br />3.08% 3.74 4,495.64
<br />1.00 1,199.67
<br />0.32 389.05
<br />1.91 2,291.10
<br />0.51 615.82
<br />12.22% 14.85 17,823.99
<br />1.60 1,920.00
<br />2.30 2,755.70
<br />3.93 4,720.29
<br />1.50 1,804.00
<br />5.52 6,624.00
<br />100% $121.49 $145,831.85
<br />10.00% $12.15 $14,583.19
<br />0.00% $0.00 $0.00
<br />0.00% $0.00 $0.00
<br />$133.64 $160,415.04
<br />Sinks, stainless steel, single bowl 16" x 20"
<br />Wall system, 1/2" drywall, taped & finished
<br />1/2" gypsum wallboard, taped & finished ceilings
<br />Lauan, flush door, hollow core, interior
<br />Carpet, Olefin, 15 oz
<br />Padding, sponge rubber cushion, minimum
<br />Underlayment plywood, 1/2" thick
<br />Resilient flooring, vinyl sheet goods, backed, .070" thick, minimum
<br />Resilient flooring, sleepers, treated, 16" OC, 1" x 3"
<br />Basement stairs, open risers
<br />07 Specialties
<br />Kitchen, economy grade
<br />1.00‐Additional bath adjustment
<br />Water heater, electric, 30 gallon
<br />08 Mechanical
<br />Three fixture bathroom with wall hung lavatory
<br />Thermostat, manual, 1 set back
<br />09 Electrical
<br />100 amp electric service
<br />Duplex receptacles using non‐metallic sheathed cable
<br />Wiring device systems, economy to 1200 S.F.
<br />Light fixture systems, economy to 1200 S.F.
<br />1200‐Heating systems, hot water
<br />1.00‐Additional kitchen adjustment
<br />10 Additional systems
<br />User Fees
<br />Total Building Cost
<br />1.00‐Additional entry & exit adjustment
<br />1.00‐Fireplace & chimney
<br />SubTotal
<br />Contractor Fees (General Conditions,Overhead,Profit)
<br />Architectural Fees
<br />Saint Anthony Village Lowry Grove Redevelopment TIF District
<br />LHB Project No. 170752 Page 2 of 2
<br />Replacement Cost Report
<br />Parcel B Building 3, Duplex
<br />66
|