Laserfiche WebLink
OHabitat for HurManity of Cape Cod, Inc.: iash pee -orchard and uinaqui t <br /> mmurnity Preservation Application- Pro-Formas October 2014 <br /> units 2 <br /> q ft 2466 <br /> total costs per unit per sq %of total <br /> (a)Site Acquisition - - - 0% <br /> Hard Costs: <br /> Site Excavation $ 23,566 $ 11,750 $ 9.79 5% <br /> Site Utilities $ 51008 $ 20500 $ 2.08 1% <br /> Driveways/Parking/Walks $ 71000 3,o500 $ 2.92 1 <br /> Lawns& Planting $ 41008 $ 2,000 $ 1.57 1% <br /> access roads/infrastructure $ 37,500 $ 180756 $ 15.63 <br /> Sheds $ 41000 $ 2,000 $ 1.57 1 <br /> (b)Total Site Work $ 81,000 $ 40,500 $ 33.75 17 <br /> Concrete $ 26,006 $ 1.3,606 $ 10.83 5 <br /> Masonry $ - - $ - <br /> Metaiis $ - $ - $ <br /> Carpentry $ 59,000 $ 290500 $ 24.58 12 <br /> Insulation $ 15,500 70750 $ 6.46 <br /> Doors&Windows $ 10,600 $ .5,300 $ 4.42 2% <br /> Interior Finishes $ 310500 $ 150750 $ 13.13 7% <br /> Cabinets $ 140000 $ 70000 $ 5.83 <br /> Aplicances $ 7,806 $ 3,508 $ 2.92 1% <br /> Plumbing&HVA $ 46oOOO 23,000 $ 19.1.7 10% <br /> Electrical $ 150600 $ 70560 $ 6.25 <br /> Solar Install $ 48,600 $ 240066 $ 20.00 1 <br /> LESS DISCOUNTS/GIFTS-IN-KIND $ (400000) $ (20,000) $ (16.67) - <br /> (c)Total Construction $ 22,6BB $ 1.1.6,300 $ 96.92 486 <br /> (d) Related Party GC(per DHCD Guidelines) <br /> Builder's OH/Gen Conditions (14%) $ 430904 $ 21.,952 $ 18.29 9 <br /> {e}Subtotal Hard Costs(a+b+ +d) $ 357,504 $ 178,752 $ 148.96 75% <br /> (f)-Contingency 5%) $ 170875 $ 8,938 $ 7.45 4 <br /> (g)total Hard Costs(e+f) $ 375,379 187,690 $ 156.41 <br />