|
|
Artyard Project Budget |
Unit 3201 |
approx sq ft |
1500 |
|
|
Unit Finish Out Budget |
10/19/07 |
|
|
|
|
Standard Finish |
|
|
|
|
Basis - |
Unit is framed shell |
|
|
|
| Construction Cost |
|
|
|
|
01000 General Conditions |
Budget |
|
|
|
|
1010 Architect/Engineering Fees |
$0.00 |
If there are no changes to the exisitng drawings |
|
|
|
1012 Building Maintenance |
$0.00 |
|
|
|
|
1020 Chemical Toilets |
$75.00 |
|
|
|
|
1050 Dumpster |
$400.00 |
|
|
|
|
1070 Final Clean Up |
$350.00 |
|
|
|
|
1080 Freight/Delivery |
$0.00 |
|
|
|
|
1090 Fuel |
$50.00 |
|
|
|
|
1100 Job Trailer |
$25.00 |
|
|
|
|
1110 Material Runs |
$300.00 |
|
|
|
|
1120 On-Going Clean-Up |
$1,500.00 |
|
|
|
|
1130 Permits & Fees |
$0.00 |
If there are no changes requiring a permit revision |
|
|
|
1140 Plans & Copies |
$200.00 |
|
|
|
|
1145 Project Development |
$0.00 |
|
|
|
|
1150 Project Management |
$1,500.00 |
|
|
|
|
1160 Punch List |
$400.00 |
|
|
|
|
1180 Project Safety / Equipment |
$200.00 |
|
|
|
|
1193 Signage-Site |
$0.00 |
|
|
|
|
1200 Supervision |
$4,800.00 |
|
|
|
|
1210 Temp Phone |
$150.00 |
|
|
|
|
1220 Temp Utilities |
$200.00 |
|
|
|
|
1230 Temp Heat |
$0.00 |
|
|
|
|
1260 Tools & Tool Maintenance |
$200.00 |
|
|
|
|
1270 Weather Protection |
$50.00 |
|
|
|
|
1280 Building Protection |
$50.00 |
|
|
|
|
1285 Property Protection /Damage |
$50.00 |
|
|
|
|
1290 Window Cleaning |
$500.00 |
|
|
|
Total 01000 General Conditions |
$11,000.00 |
|
|
|
|
|
|
|
|
|
02000 Site Work |
No costs |
|
|
|
Total 02000 Site Work |
$0.00 |
|
|
|
|
|
|
|
|
|
03000 Concrete & Foundation |
No costs |
|
|
|
Total 03000 Concrete & Foundation |
$0.00 |
|
|
|
|
|
|
|
|
|
04000 Masonry |
No costs |
|
|
|
Total 04000 Masonry |
$0.00 |
|
|
|
|
|
|
|
|
|
05000 Metals |
|
|
|
|
|
5002 Balcony Railings |
$0.00 |
|
|
|
|
5030 Sheet Metal |
$0.00 |
|
|
|
|
5050 Treads & Risers Material |
$2,000.00 |
Steel plate treads and wood veneer risers |
|
|
|
5051 Treads and Risers Labor |
$0.00 |
see material |
|
|
|
5053 Stairs Labor |
$0.00 |
see rough carpentry |
|
|
|
5054 Handrail Material |
$800.00 |
loft stairs - round tube steel |
|
|
|
5055 Handrail Labor |
$500.00 |
|
|
|
|
5056 Guardrail Material |
$2,400.00 |
|
|
|
|
5057 Guardrail Labor |
$250.00 |
|
|
|
|
5080 Anchors, Bolts & Hangers |
$1,000.00 |
|
|
|
Total 05000 Metals |
$6,950.00 |
|
|
|
|
|
|
|
|
|
06000 Woods & Plastics |
|
|
|
|
|
6020 Cabinets |
$5,500.00 |
Factory cabinets |
|
|
|
6030 Fasteners & Adhesives |
$200.00 |
|
|
|
|
6070 Misc Woodwork |
$0.00 |
|
|
|
|
6080 Rough Carpentry Labor |
$0.00 |
If no changes are made to existing floor plans |
|
|
|
6081 Rough Carpentry Materials |
$0.00 |
If no changes are made to existing floor plans |
|
|
|
6092 Stairs |
$0.00 |
If no changes are made to existing floor plans |
|
|
Total 06000 Woods & Plastics |
$5,700.00 |
|
|
|
|
|
|
|
|
|
07000 Thermal & Moisture Protec |
|
|
|
|
|
7020 Gutter & Downspouts |
$0.00 |
|
|
|
|
7030 Insulation |
$4,200.00 |
Includes some sound insulation |
|
|
|
7050 Roofing |
$0.00 |
|
|
|
|
7070 Skylights Labor |
$250.00 |
|
|
|
|
7071 Skylights Materials |
$500.00 |
Two skylights per drawings |
|
|
|
7090 Waterproofing |
$0.00 |
|
|
|
Total 07000 Thermal & Moisture Protec |
$4,950.00 |
|
|
|
|
|
|
|
|
|
08000 Doors & Windows |
|
|
|
|
|
8010 Door Hardware Labor |
$375.00 |
|
|
|
|
8011 Door Hardware Materials |
$1,250.00 |
5 sets. This is an allowance |
|
|
|
8031 Metal Doors & Frames Mater |
$0.00 |
|
|
|
|
8040 Metal Windows Labor |
$0.00 |
|
|
|
|
8051 Misc. Doors and Windows Mat. |
$0.00 |
|
|
|
|
8060 Special Doors Labor |
$0.00 |
|
|
|
|
8061 Special Doors Materials |
$0.00 |
|
|
|
|
8070 Special Windows Labor |
$0.00 |
|
|
|
|
8071 Special Windows Materials |
$0.00 |
no interior windows except at Kall wall |
|
|
|
8090 Clad Door&Window Labor |
$0.00 |
|
|
|
|
8091 Clad Door&Window Material |
$0.00 |
|
|
|
|
8100 Wood Doors Labor |
$375.00 |
|
|
|
|
8101 Wood Doors Materials |
$1,000.00 |
5 doors. This is an allowance |
|
|
Total 08000 Doors & Windows |
$3,000.00 |
|
|
|
|
|
|
|
|
|
09000 Finishes |
|
|
|
|
|
9020 Baseboard |
$1,900.00 |
Low VOC MDF |
|
|
|
9050 Floor Sealer |
$250.00 |
Low VOC sealer |
|
|
|
9060 Floor Tile |
$1,500.00 |
Loft bath includes base. This is an allowance |
|
|
|
9065 Door and Window Sealer |
$250.00 |
Low VOC sealer |
|
|
|
9070 Gypsum Board |
$9,500.00 |
Smooth finish, bullnose |
|
|
|
9080 Lath/Plaster and Stucco |
$0.00 |
|
|
|
|
9090 Painting |
$3,500.00 |
Low VOC, Two coats |
|
|
|
9100 Special Finishes |
$0.00 |
|
|
|
|
9120 Wall Tile |
$3,000.00 |
2nd flr shower surround, loft tub surround, this is an allowance |
|
|
|
9125 Cabinet Top Tile |
$3,000.00 |
2nd flr vanity, kitchen top, this is an allowance |
|
|
|
9140 Wood Flooring |
$3,400.00 |
Loft floor, this is an allowance |
|
|
Total 09000 Finishes |
$26,300.00 |
|
|
|
|
|
|
|
|
|
10000 Specialties |
|
|
|
|
|
10030 Fire Protection Specialties |
$0.00 |
If no walls are added. |
|
|
|
10040 Fireplaces & Stoves |
$0.00 |
|
|
|
|
10130 Bathroom Accessories |
$325.00 |
2 mirrors, 2 TP holders, 4 towel bars |
|
|
Total 10000 Specialties |
$325.00 |
|
|
|
|
|
|
|
|
|
11000 Equipment |
|
|
|
|
|
11060 Kitchen Equipment |
$5,300.00 |
fridge, dishwasher, range, this is an allowance |
|
|
Total 11000 Equipment |
$5,300.00 |
|
|
|
|
|
|
|
|
|
12000 Furnishings |
|
|
|
|
|
12060 Window Treatment |
$0.00 |
|
|
|
Total 12000 Furnishings |
$0.00 |
|
|
|
|
|
|
|
|
|
130000 Special Construction |
|
|
|
|
|
13050 Security Systems |
$500.00 |
pre -wire only, windows, entry door, motion detector |
|
|
Total 13000 Special Construction |
$500.00 |
|
|
|
|
|
|
|
|
|
15000 Mechanical Systems |
|
|
|
|
|
15070 Heating, Venting & Air Co |
|
|
|
|
|
roof mounted package unit |
$5,000.00 |
AC and heat |
|
|
|
bathroom and dryer venting |
$450.00 |
three fans |
|
|
|
|
$5,450.00 |
|
|
|
|
15090 Plumbing |
|
|
|
|
|
fixtures |
$5,400.00 |
this is an allowance |
|
|
|
fixture rough in and trim out |
$3,300.00 |
based on standard fixtures |
|
|
|
gas lines |
$1,200.00 |
gas range, gas dryer, boiler and package unit |
|
|
|
appliance hook up |
$500.00 |
|
|
|
|
radiant heat w/ solar |
$12,000.00 |
|
|
|
Total 15000 Mechanical Systems |
$22,400.00 |
|
|
|
|
|
|
|
|
|
16000 Electrical Systems |
|
|
|
|
|
16010 Basic Electrcial Material |
$0.00 |
|
|
|
|
16040 Lighting |
$5,000.00 |
This is an allowance |
|
|
|
16060 Service & Distribution |
$10,000.00 |
|
|
|
|
16070 Special Systems |
$0.00 |
|
|
|
Total 16000 Electrical Systems |
$15,000.00 |
|
|
|
|
|
|
|
|
| Total Construction Cost |
$106,875.00 |
|
|
| Mark up 25 % |
|
$26,718.75 |
|
|
| Sub total |
|
$133,593.75 |
|
|
| GRTax |
0.07625 |
$10,186.52 |
|
|
| Total |
|
$143,780.27 |
1500 |
$95.85 |
