Builders Websource :: Home Improvement Online

Resi-Cost :: Online Home Cost Subscription Service

Username: BWS
Project Zip: 94063
Project City: Redwood City
Full Function BASELINE: Level 3 Report

This Level-3 Report details your home's cost at the construction "Assembly" level. It is the most detailed report and shows all material selections made in Resi-Cost. This report is only available with Resi-Cost Full Function. For less detailed summary reports, see the Level-2 or Level-1 top level summary reports.

 


 

Sitework Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
1: Site Profile  NA
1   Site Description  Subdivision  N/A N/A N/A
6   Site Access  Easy: direct road access to site  N/A N/A N/A
2: Site Preparation  $638.43
14   Site Clearing  Light brush removal  0.20  Acre $1,295.83 $259.17
22   Site Grading  Minimal rough / fine grade; no compaction  0.20  Acre $1,896.34 $379.27
3: Site Improvements  $31,268.08
41   Driveway  Uni-Lock conc pavers; 1" sand bed; 8" crushed stone base  480  SF $11.28 $5,412.91
50   Driveway
  Driveway Width
 
24'-0" (2 car)  24  Feet N/A N/A
79   Walkway  Uni-Lock conc pavers; 1" sand bed; 6" crushed stone base  160  SF $10.92 $1,747.66
86   Walkway
  Walkway Width
 
4'-0" (DEFAULT)  N/A N/A N/A
135   Terrace and Patio  Uni-Lock conc pavers; 1" sand bed; 6" crushed stone base  200  SF $10.92 $2,184.58
143   Freestanding Wall  6' high 8" block wall with 24" wide foundation  100  LF $57.85 $5,785.09
152   Freestanding Wall
  Freestanding Wall Surface
 
Stucco; 2 coats (3/4" thick); painted 2 coats; (on concrete substrate)  1,500  SF $4.46 $6,694.07
170   Sprinkler System  Sprinkler irrigation system; custom; 1" supply; average zone coverage  3,000  SF $0.85 $2,541.09
175   Lawn  Sod; 1" deep  2,000  SF $0.99 $1,972.19
180   Landscaping  Above average allowance; shrubs, bushes; some small caliper trees (less than 3" caliper)  1,000  SF $4.93 $4,930.48
4: Site Utilities  $1,718.08
182   Electrical Site Utility  Powerline extension; underground [DEFAULT]  50  LF $4.42 $221.24
187   Natural Gas Utility  Gas piping service; 4" Dia; SDR 11; 40 feet joints with couplings  50  LF $14.48 $723.77
194   City Water Service  PVC, class 160; SDR-26; 2" dia; excav; backfill; compaction  50  LF $6.66 $333.12
204   Sewer Service  PVC, SDR-35; bell & spigot; 8" dia; excav; backfill; compaction  30  LF $14.67 $439.95
SITEWORK ESTIMATE TOTAL $33,624.59





Foundation Options Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
5: Foundation Systems  $24,589.32
304   Foundation Wall
  Ledge Decision
 
No, the foundation walls will not have to support a real brick or stone exterior.  N/A N/A N/A
327   Foundation Wall
  Foundation Wall No Ledge
    Other
 
Poured-8"; bituminous damproofing; sill plates  794  WSF $8.09 $6,422.16
333   Foundation Wall
  Foundation Wall No Ledge
    Standard
 
2" Rigid; Extruded Polystyrene; 25 PSI Compressive (R-10)  529  WSF $1.62 $856.29
339   Footings: Foundation Wall  12" thick x 24" wide; forms, reinf, direct chute  265  LF $20.28 $5,365.18
348   Footings: Supported Floor Lally Columns  12" thick; 36"x36" concrete footing; 3000 psi; forms; rebar  EA $126.61 $162.34
367   Excavation: Foundation Wall and Footing  CLAYISH SOIL spread footing excavation; backfill; no compaction; rough grade  529  WSF $1.83 $970.01
372   Excavation: Crawlspace  Crawlspace: CLAYISH SOIL excavation, gravel borrow for backfill; compaction 8" lifts; rough grade  222  CY $14.53 $3,227.99
377   Special Foundation Considerations  Above average additional special foundations or poor soil issues  2,000  SF $3.79 $7,585.35
6: Slab On Grade Systems  $5,417.20
396   Slab On Grade: Crawlspace  2" thick cover slab w/ gravel base; 6 mil vapor barrier; expansion material; W1.4/W1.4; steel trowel finish  1,500  SF $1.86 $2,787.62
415   Slab On Grade: Garage  5" slab w/4" gravel base; 6 mil vapor barrier; expansion material; W1.4/W1.4; steel trowel finish  500  SF $4.11 $2,054.37
423   Slab On Grade: Garage
  Slab Insulation: Basement
 
COMPLETE UNDERSLAB: 2" polystyrene, R-8  500  SF $1.15 $575.22
FOUNDATION OPTIONS ESTIMATE TOTAL $30,006.53





Shell Construction Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
8: Floor Construction  $22,951.37
514   Supported Floor Framing  2x10 joist (16' span), 16"OC; bridging; 1x3 furring; box sills; girder / lally; 3/4" T&G OSB subfloor  2,450  SF $8.10 $19,854.02
523   Supported Floor Framing  Above average additional floor framing complexity  2,450  SF $1.26 $3,097.35
9: Porch Floor Construction  $1,199.24
534   Porch On Slab (1)
  Porch Floor Surface
 
Brick; 4"x8"x1 1/2"; 3/8" grout joints; 1" mortar bedding; 4" concrete base; 4" gravel base  60  SF $19.99 $1,199.24
11: Roof Construction  $30,428.45
804   House Roof Structure
  Conventional
 
4:12; 2x10 hip / jack rafters; 16"OC; 1/2" CDX sheathing; fascia; 1x3 clg furring  1,765  SF $13.45 $23,735.98
925   Special Roof Construction  Above average additional special roof framing complexity  1,765  SF $3.79 $6,692.48
12: Porch Roof Construction  $5,951.97
937   Covered Porch Roof Structure (1)
  Lumber
 
2x10 rafters; 16'' OC; 1/2'' CDX sheathing; wood beaded ceiling; primed + 2 coats  60  SF $14.92 $895.07
950   Porch Roof Support (1)  Timber Frame posts with wood braces and LVL beam  10  LF $505.69 $5,056.90
13: Garage Roof Construction  $6,725.68
1184   Garage Roof Structure
  Conventional
 
4:12; 2x10 hip / jack rafters; 16"OC; 1/2" CDX sheathing; fascia; 1x3 clg furring  500  SF $13.45 $6,725.68
14: Exterior Wall Framing  $22,078.25
1269   House
  Conventional
 
2x6; 16" OC; double top/bottom plates; headers; 6" R-19; 1/2" CDX sheathing; house wrap  2,713  WSF $6.46 $17,527.94
1349   Garage
  Conventional
 
2x6; 16" OC; double top/bottom plates; headers; 6" R-19; 1/2" CDX sheathing; house wrap  704  WSF $6.46 $4,550.31
15: Exterior Wall Material  $20,132.95
1375   House Body
  No Ledge
 
Stucco (on wood substrate); 3 coats (1" thick); painted 2 coats; 30# bldg paper; galv. metal lath  2,211  WSF $6.33 $14,001.27
1535   Exposed Foundation
  No Ledge
 
Stucco (on concrete substrate); 2 coats (3/4" thick); painted 2 coats  243  WSF $4.46 $1,082.56
1693   Reverse Gable End Exterior
  No Ledge
 
Stucco (on wood substrate); 3 coats (1" thick); painted 2 coats; 30# bldg paper; galv. metal lath  93  WSF $6.33 $587.85
1840   Garage Exterior
  No Ledge
 
Stucco (on wood substrate); 3 coats (1" thick); painted 2 coats; 30# bldg paper; galv. metal lath  704  WSF $6.33 $4,461.26
1966   Garage Dormer Exterior
  No Ledge
 
Stucco (on wood substrate); 3 coats (1" thick); painted 2 coats; 30# bldg paper; galv. metal lath  NA  WSF $6.33 $0.00
16: Special Construction  $5,400.75
2006   Special Exterior Trim  Above average additional trim complexity  3,418  WSF $1.58 $5,400.75
17: Exterior Window Systems  $55,406.80
2012   Exterior Windows: Fixed  FIXED: Metal clad windows; low-E double glazing; grilles; painted interior 2 coats; interior trim; caulk  162  Window SF $60.73 $9,861.55
2027   Exterior Windows: Casement  CASEMENT: Metal clad windows; low-E double glazing; grilles; painted interior 2 coats; interior trim; caulk  379  Window SF $89.20 $33,796.94
2069   Exterior Windows: Bay  BAY: Metal clad casement windows; low-E double glazing; grilles; paint interior 2 coats; interior trim; caulk  80  Window SF $78.95 $6,316.07
2096   Roof Skylight  Skylight; 2' x 4'; operable; thermopane; framing; curb / flashing; inter trim  EA $1,086.45 $5,432.25
19: Exterior Door Systems  $17,814.62
2111   Exterior Doors: Entry Doorway  3' Fiberglass; 6 panel with glass SIDELIGHTS; prehung; hardware; paint (2 coats)  EA $1,565.74 $1,565.74
2118   Exterior Doors: Garage Fire Door  3' Steel; insulated; embossed raised panel, prehung, hardware, paint (2 coats)  EA $680.79 $680.79
2123   Exterior Doors: Passage  3' Fir, prehung raised panel, 1 3/4" thick; prehung; hardware, paint (2 coats)  EA $1,014.54 $3,043.62
2144   Exterior Doors: French Doors (Pair)  Double French Door Set (6' WIDE)- 2@3'-0" wide Fir; 1 3/4" thick; prehung; hardware, paint/finish (2 coats)  EA $3,391.49 $10,174.46
2252   Exterior Garage Doors (2 Car)
  Standard
 
16x8 sectional; Metal (prefinished); frame; trim; weatherstrip; electric opener  EA $2,350.02 $2,350.02
20: Roofing Covering Systems  $15,952.01
2314   House Roofing Material
  Tile_4_6
 
Clay Tile; Spanish Style; Red; 170 pieces per SQ  25  SQ $615.80 $15,521.20
2354   Covered Porch Roofing Material  Tile Roofing System  N/A N/A N/A
2385   Covered Porch Roofing Material
  Tile_4_6
 
Clay Tile; Spanish Style; Red; 170 pieces per SQ  NA  SQ $615.80 $430.82
21: Guttering Systems  $4,431.53
2594   Hip Roof Guttering  Gutter-16 oz. COPPER, 6", (Hip Roof), 1/2 round; downspouts 4", round  2,385  SF $1.86 $4,431.53
22: Roof Valley  $1,808.79
2597   Hip Roof Guttering
  Copper Guttering
 
"W" shape copper valley flashing, 16 oz, 24" wide  2,385  SF $0.76 $1,808.79
23: Soffit and Fascia  $4,220.50
2603   Hip Roof Guttering
  Soffit
 
Hip Roof: vent, drip edge, soffit, fascia  2,385  SF $1.77 $4,220.50
26: Insulation  $2,199.75
2626   House Ceiling / Roof Insulation  Ceiling insulation, 12" fiberglass; foil faced, R38  1,500  SF $1.47 $2,199.75
SHELL CONSTRUCTION ESTIMATE TOTAL $216,702.67





Special Spaces Option Selections

Kitchen

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
39: Special Spaces  $47,320.26
3294   Premium Floor Finish  Ceramic tile; thin set w/ 15 watt electric radiant heat mat w/timer / T-stat  225  SF $19.20 $4,320.80
3317   Kitchen Cabinets  [PREMIER] Base/upper cabs; cherry/maple doors, face & box; premier quality; dovetailed  29  LF $948.17 $27,496.89
3330   Kitchen Countertop  Granite; no backsplash  29  LF $284.45 $8,249.07
3337   Counter Backsplash Wall  Granite  51  SF $142.23 $7,253.49
KITCHEN ESTIMATE TOTAL $47,320.26
SPECIAL SPACES ESTIMATE TOTAL $47,320.26

Masterbath

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
39: Special Spaces  $10,264.87
3298   Premium Floor Finish  Marble tile 12x12"x3/8"; floor application; thin set  180  SF $20.42 $3,675.10
3411   Bathroom Vanity  Vanity base 48"; [EXCELLENT] hardwood doors, face & box; excellent quality; dovetailed  EA $1,101.46 $2,202.91
3438   Bathroom Countertop  Granite; no backsplash  LF $284.45 $2,275.60
3446   Bathroom Mirror  Mirror; unframed; polished edges; laminated  40  SF $20.42 $816.69
3499   Bathroom Accessories  Medicine cabinet PREMIUM; towel bar; robe hooks  EA $647.28 $1,294.57
MASTERBATH ESTIMATE TOTAL $10,264.87
SPECIAL SPACES ESTIMATE TOTAL $57,585.13

Guestbath

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
39: Special Spaces  $6,676.37
3294   Premium Floor Finish  Ceramic tile; thin set w/ 15 watt electric radiant heat mat w/timer / T-stat  100  SF $19.20 $1,920.36
3416   Bathroom Vanity  Vanity base 60"; [PREMIER] cherry/maple doors, face & box; premier quality; dovetailed  EA $2,686.48 $2,686.48
3438   Bathroom Countertop  Granite; no backsplash  LF $284.45 $1,422.25
3499   Bathroom Accessories  Medicine cabinet PREMIUM; towel bar; robe hooks  EA $647.28 $647.28
GUESTBATH ESTIMATE TOTAL $6,676.37
SPECIAL SPACES ESTIMATE TOTAL $64,261.50

Upstairs Bath

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
39: Special Spaces  $6,176.69
3293   Premium Floor Finish  Premium ceramic tile or special install; glazed 12"x12"; floor application; thin set  60  SF $15.17 $910.24
3416   Bathroom Vanity  Vanity base 60"; [PREMIER] cherry/maple doors, face & box; premier quality; dovetailed  EA $2,686.48 $2,686.48
3438   Bathroom Countertop  Granite; no backsplash  LF $284.45 $1,422.25
3446   Bathroom Mirror  Mirror; unframed; polished edges; laminated  25  SF $20.42 $510.43
3499   Bathroom Accessories  Medicine cabinet PREMIUM; towel bar; robe hooks  EA $647.28 $647.28
UPSTAIRS BATH ESTIMATE TOTAL $6,176.69
SPECIAL SPACES ESTIMATE TOTAL $70,438.19





Interior Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
28: Interior Partition Systems  $4,716.82
2674   Interior Wall Framing  2x4; 16" OC; single bottom plate; double top plate [DEFAULT]  2,050  WSF $2.30 $4,716.82
29: Stair Construction  $3,382.66
2700   Ground Floor Stair  Hardwood treads / risers (oak/beech), box stairs, WALLS 2 SIDES / handrail only  EA $3,382.66 $3,382.66
30: Railing  $4,560.69
2742   Loft / Bridge Railings  42" Pine balusters / Oak railings (ave); skirtboard - primed/painted 2 coats  25  LF $182.43 $4,560.69
31: Interior Doors  $9,481.69
2756   Interior Doors: Passage / Closet  2'-8" door; (1-3/8"); prehung raised panel VENEER Cherry, lumber or MDF core; oak trim; bronze hinges; lockset upgrade; varnish 3 coats  EA $1,185.21 $9,481.69
32: Interior Specialty Systems  $9,136.00
2784   Window Casing  Pine; Premium 3-1/2", Painted 2 coats  621  SF $0.75 $463.38
2791   Door Casing  Pine (DOOR CASING); Premium 3-1/2", Painted 2 coats  13  EA $23.64 $307.33
2806   Base Molding - Main Level  Base; Pine; Premium 5-1/4"; painted 2 coats  464  LF $6.57 $3,052.40
2821   Base Molding - Upper Level  Base; Pine; Premium 5-1/4"; painted 2 coats  175  LF $6.57 $1,150.44
2850   Crown / Cove Molding - Lower Level  Crown; stock pine; 4-5/8"; painted 2 coats  464  LF $6.51 $3,023.05
2861   Crown / Cove Molding - Upper Level  Crown; stock pine; 4-5/8"; painted 2 coats  175  LF $6.51 $1,139.38
35: Interior Wall Finish  $4,753.66
2928   Wall Finishes: House  Paint; primer; 2 finish coats  4,993  SF $0.83 $4,165.95
2946   Wall Finishes: Garage  Paint; primer; 2 finish coats  704  SF $0.83 $587.71
36: Interior Ceiling Surfaces  $6,645.51
2959   Ceiling Surface: House  Thincoat plaster on 1/2" blueboard; corners taped & sanded; unfinished  2,363  CLG_SF $2.26 $5,347.38
3021   Ceiling: Covered Porch  Tongue & Groove; fir; finished; 1.20 #/SF  70  CLG_SF $5.82 $406.85
3025   Ceiling: Attached Garage  5/8" gyp board; taped & sanded; unfinished  500  CLG_SF $1.78 $891.28
37: Interior Ceiling Finishes  $2,388.85
3054   Ceiling Finish: House  Paint; primer; 2 finish coats  2,363  SF $0.83 $1,971.66
3075   Ceiling Finish: Attached Garage  Paint; primer; 2 finish coats  500  SF $0.83 $417.19
38: Interior Floor Surfaces  $23,786.84
3102   Floor Surface: House  Slate; 12"x12"x 1/4"; mortar bedding  1,235  SF $13.67 $16,877.85
3129   Floor Surface: House (Supplemental)  Wood plank; prefinished Hickory; 3"-5" wide  500  SF $11.48 $5,739.58
3256   Floor Surface: Garage  Epoxy floor coating; 1 coat  500  SF $2.34 $1,169.41
INTERIOR ESTIMATE TOTAL $68,852.72





Plumbing Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
42: Plumbing Systems  $13,681.44
3720   Water Distribution  Meter; supply branches (copper) / waste mains (sched 40 PVC); cleanouts; backflow preventer  2,300  SF $5.28 $12,154.26
3730   Hot Water Heater  HWH, Gas 50 Gallon; glass lined; with vent/flue  EA $1,527.18 $1,527.18
43: Bathroom Fixtures  $16,332.27
3751   Vanity Sink / Faucet  Sink and faucet (porcelain sink or solid polymer (Corian™)); supply, waste and vent piping  EA $815.55 $2,446.65
3761   Pedestal Sink / Faucet  Pedestal Sink (Premium); faucet, centerset; supply, waste and vent piping  EA $1,364.23 $1,364.23
3767   Water Closet  Water closet (Premium); vitreous china; color; rough, supply, waste, vent  EA $1,275.22 $3,825.67
3779   Standard Tub  Tub; porcelain enamel on cast iron; 60"x36"; faucet, diverter spout combo; rough in, supply lines, waste and vent  EA $1,720.61 $1,720.61
3798   Elevated Tub (Set 1)  Tub-corner; porcelain enamel on cast iron; 48"x44"; premium faucet, diverter spout combo, rough in, supply lines, waste and vent  EA $3,305.95 $3,305.95
3842   Tiled Shower (Set 1)  Tiled shower receptor 48"; thermostatic mix valve; rough in, supply lines, waste and vent  EA $1,992.61 $1,992.61
3848   Tiled Shower (Set 2)  Tiled shower receptor 36"; thermostatic mix valve; rough in, supply lines, waste and vent  EA $1,676.55 $1,676.55
44: Specialty Construction  $5,914.04
3800   Elevated Tub (Set 1)
  Elevated Tub Enclosure
 
Elevated tub enclosure; tiled (ENCLOSURE ONLY)  EA $948.17 $948.17
3844   Special Plumbing
  Tiled Shower Surround
 
Tiled shower wall surround and ceiling; tempered glass door  EA $2,482.94 $2,482.94
3851   Special Plumbing
  Tiled Shower Surround
 
Tiled shower wall surround and ceiling; tempered glass door  EA $2,482.94 $2,482.94
46: Kitchen Fixtures  $2,212.39
3862   Kitchen Sink / Faucet  Kitchen sink, 1 bowl, Premium sink, Premium faucet/spray, 3/4 HP disposal; rough in, supply lines, waste and vent  EA $2,212.39 $2,212.39
49: Service Fixtures  $1,068.27
3898   Service Sink / Faucet  Laundry sink; double tub; high density plastic/legs; faucet; rough in, supply lines, waste and vent  EA $1,068.27 $1,068.27
PLUMBING ESTIMATE TOTAL $39,208.42





Heating Decisions Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
52: Equipment Efficiencies  $3,792.67
3926   HVAC Equipment Efficiencies (AFUE / SEER)  PREMIUM OVER STANDARD: Energy Star® High Efficiency (92%-94% AFUE / 13+ SEER)  $ ADD $3,792.67 $3,792.67
53: Air Infiltration  NA
3932   Infiltration Air Changes per Hour (ACH)  Energy Star® "Minimum": 0.35 ACH (Air Changes per Hour )  0.35 ACH N/A N/A
54: Mechanical Systems  $1,605.57
3938   Mechanical Ventilation  Mech Ventilation w/Air to Air Heat Exchgr (AAUX) - ave [DEFAULT]  127  CFM $12.64 $1,605.57
HEATING DECISIONS ESTIMATE TOTAL $5,398.24





HVAC Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
54: Mechanical Systems  $25,740.76
3979   Furnace (100,000 BTUH)  Gas forced air; heat & cool; 100,000 BTU furnace split load (2 furnaces) with 2 @ 1.5 Ton (13 SEER) AC system [excluding ductwork]  EA $16,261.60 $16,261.60
7010   Ductwork / Piping  Forced air heating AND air conditioning [DEFAULT]: Sheet metal ductwork (supply, laterals and return)  2,300  SF $4.12 $9,479.16
55: Fireplace / Chimney System  $10,703.94
4010   Fireplace System
  Fireplace Set "A"
    Framed Chimney
 
Framed Chimney-Metal fireplace box; SS flue; Cast Stone surround and chimney face wall; wood mantle  EA $9,563.86 $9,563.86
4036   Framed Chimney Exterior
  Fireplace Set "A"
    Framed Chimney
 
Stucco (on wood substrate); 3 coats (1" thick); painted 2 coats; 30# bldg paper; galv. metal lath  180  WSF $6.33 $1,140.08
HVAC ESTIMATE TOTAL $36,444.70





Electrical Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
57: Service and Distribution  $8,650.07
4134   Electrical Panel  200A;120/240V; 1 ph; 3 wire; [DEFAULT] panel board w/breakers; conduit service entrance; meter socket  EA $3,823.26 $3,823.26
4140   Electrical Distribution  NM wiring distribution; lighting service; intercom; "Designer" switches / receptacles  2,300  SF $2.10 $4,826.81
58: Lighting Systems  $8,723.15
4145   Fixed Lighting  Extensive fixed / cove / recessed /down lighting  2,300  SF $3.79 $8,723.15
59: Special Electrical Systems  $17,068.30
4159   Security  Security / Smoke Detection System  2,300  SF $1.26 $2,907.72
4165   Low Voltage Data / Voice / Sound Cabling  Combo Cable Pre-wire (10-15 drops) - (2-Cat 5E; 3 Coax; 2 HD Coax; 1 Cat 3; 1 control wire for touch screen)  2,300  SF $1.73 $3,983.57
4170   Home Automation  Whole Home Automation System - Above Average thermostat, lighting/security controls  2,300  SF $4.42 $10,177.01
ELECTRICAL ESTIMATE TOTAL $34,441.52





Appliances Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
60: Residential Appliances  $23,855.93
4188   Double Oven  30" Double Oven, Premium, gas or electric; built in  EA $2,528.45 $2,528.45
4195   Range Hood  36" exhaust hood; Premium; stainless; exterior vented; 600 CFM  EA $2,022.76 $2,022.76
4205   Drop-in Cooktop  36" Commercial cooktop; gas; drop-in  EA $3,160.56 $3,160.56
4212   Warming Drawer  Warming Drawer; Stainless  EA $948.17 $948.17
4218   Dishwasher  24" dishwasher; built-in; 4 + cycles; stainless interior; Premium  EA $1,074.59 $1,074.59
4228   Refrigerator / Freezer  36" Refrigerator / freezer / icemaker; 21cu. ft; 24" depth; Professional Style  EA $7,458.93 $7,458.93
4240   Undercounter Refrigerator  24" Undercounter wine cooler; stainless  EA $1,700.38 $1,700.38
4244   Microwave  24" Microwave oven; countertop  EA $632.11 $632.11
4256   Washer / Dryer  Washing machine (front load); Dryer (front load); Premium  SET $2,654.87 $2,654.87
4259   Appliance Installation  Plumbing, electrical hook ups; appliance installation  LOT $1,675.10 $1,675.10
61: Fixtures and Furnishings  $4,315.69
4265   Window Treatments  Horizontal 1" mini blinds; color; premium  323  Window SF $10.43 $3,367.53
4273   Closets and Shelving  Allowance: Wire (vinyl coated) basket storage / shelving; hanger tracks  EA $316.06 $948.17
62: Special Construction  $11,896.34
4285   Special Construction Allowance  $10,000 Allowance  EA $10,000.00 $10,000.00
4290   Central Vacuum  Central Vacuum System  1,500  SF $1.26 $1,896.34
APPLIANCES ESTIMATE TOTAL $40,067.96





General Contracting Option Selections

Level 3 Report: BASELINE Quantity Unit Unit Price Sub-Total
-spacer-
63: General Conditions; Overhead and Profit  $146,600.96
4311   General Conditions and Overhead  (Standard) Temporary utilities, insurance; surveys, permits, cleaning, misc  17,256  Dollars N/A $17,255.57
4337   Supervision  PART TIME Contractor site supervision; 12 months  12  MONTH N/A $25,800.00
4363   Profit (on Construction, GC, OH)  Premium builder (higher GC profit; 15%)  103,545  Dollars N/A $103,545.40
64: Home Design / Drafting Fee  $6,900.00
4387   Home Design / Drafting  Comprehensive Scope Floor Plans and Elevations and Details  6,900  Dollars N/A $6,900.00
GENERAL CONTRACTING ESTIMATE TOTAL $153,500.96
RESI-COST RUNNING ESTIMATE TOTAL $728,686.50