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 |
|
1: Site Profile |
NA |
1 |
Site Description |
Subdivision |
1 |
N/A |
N/A |
N/A |
6 |
Site Access |
Easy: direct road access to site |
1 |
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) |
4 |
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 |
|
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. |
1 |
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 |
1 |
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 |
|
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 |
5 |
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) |
1 |
EA |
$1,565.74 |
$1,565.74 |
2118 |
Exterior Doors: Garage Fire
Door |
3' Steel; insulated; embossed raised panel,
prehung, hardware, paint (2 coats) |
1 |
EA |
$680.79 |
$680.79 |
2123 |
Exterior Doors: Passage |
3' Fir, prehung raised panel, 1 3/4" thick;
prehung; hardware, paint (2 coats) |
3 |
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) |
3 |
EA |
$3,391.49 |
$10,174.46 |
2252 |
Exterior Garage Doors (2 Car)
Standard
|
16x8 sectional; Metal (prefinished); frame;
trim; weatherstrip; electric opener |
1 |
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 |
1 |
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 |
|
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 |
|
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 |
2 |
EA |
$1,101.46 |
$2,202.91 |
3438 |
Bathroom Countertop |
Granite; no backsplash |
8 |
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 |
2 |
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 |
|
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 |
1 |
EA |
$2,686.48 |
$2,686.48 |
3438 |
Bathroom Countertop |
Granite; no backsplash |
5 |
LF |
$284.45 |
$1,422.25 |
3499 |
Bathroom Accessories |
Medicine cabinet PREMIUM; towel bar; robe
hooks |
1 |
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 |
|
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 |
1 |
EA |
$2,686.48 |
$2,686.48 |
3438 |
Bathroom Countertop |
Granite; no backsplash |
5 |
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 |
1 |
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 |
|
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 |
1 |
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 |
8 |
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 |
|
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 |
1 |
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 |
3 |
EA |
$815.55 |
$2,446.65 |
3761 |
Pedestal Sink / Faucet |
Pedestal Sink (Premium); faucet, centerset;
supply, waste and vent piping |
1 |
EA |
$1,364.23 |
$1,364.23 |
3767 |
Water Closet |
Water closet (Premium); vitreous china;
color; rough, supply, waste, vent |
3 |
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 |
1 |
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 |
1 |
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 |
1 |
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 |
1 |
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) |
1 |
EA |
$948.17 |
$948.17 |
3844 |
Special Plumbing
Tiled Shower Surround
|
Tiled shower wall surround and ceiling;
tempered glass door |
1 |
EA |
$2,482.94 |
$2,482.94 |
3851 |
Special Plumbing
Tiled Shower Surround
|
Tiled shower wall surround and ceiling;
tempered glass door |
1 |
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 |
1 |
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 |
1 |
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 |
|
52: Equipment Efficiencies |
$3,792.67 |
3926 |
HVAC Equipment Efficiencies (AFUE
/ SEER) |
PREMIUM OVER STANDARD: Energy Star® High
Efficiency (92%-94% AFUE / 13+ SEER) |
1 |
$ 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 ) |
1 |
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 |
|
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] |
1 |
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 |
1 |
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 |
|
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 |
1 |
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 |
|
60: Residential Appliances |
$23,855.93 |
4188 |
Double Oven |
30" Double Oven, Premium, gas or electric;
built in |
1 |
EA |
$2,528.45 |
$2,528.45 |
4195 |
Range Hood |
36" exhaust hood; Premium; stainless;
exterior vented; 600 CFM |
1 |
EA |
$2,022.76 |
$2,022.76 |
4205 |
Drop-in Cooktop |
36" Commercial cooktop; gas; drop-in |
1 |
EA |
$3,160.56 |
$3,160.56 |
4212 |
Warming Drawer |
Warming Drawer; Stainless |
1 |
EA |
$948.17 |
$948.17 |
4218 |
Dishwasher |
24" dishwasher; built-in; 4 + cycles;
stainless interior; Premium |
1 |
EA |
$1,074.59 |
$1,074.59 |
4228 |
Refrigerator / Freezer |
36" Refrigerator / freezer / icemaker; 21cu.
ft; 24" depth; Professional Style |
1 |
EA |
$7,458.93 |
$7,458.93 |
4240 |
Undercounter Refrigerator |
24" Undercounter wine cooler; stainless |
1 |
EA |
$1,700.38 |
$1,700.38 |
4244 |
Microwave |
24" Microwave oven; countertop |
1 |
EA |
$632.11 |
$632.11 |
4256 |
Washer / Dryer |
Washing machine (front load); Dryer (front
load); Premium |
1 |
SET |
$2,654.87 |
$2,654.87 |
4259 |
Appliance Installation |
Plumbing, electrical hook ups; appliance
installation |
1 |
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 |
3 |
EA |
$316.06 |
$948.17 |
62: Special Construction |
$11,896.34 |
4285 |
Special Construction Allowance |
$10,000 Allowance |
1 |
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 |
|
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 |
|
|