Spreadsheet: phillip_allen__28811__Westgate Proforma-Phillip Allen
Sheet: 1463 IntCt-1Sty

ONE STORY DUPLEX PLAN E:  3 Bedroom, 2 Bath, 1463 SF
Descriptions | Qty. | Unit | Unit Cost | Unit Total | Per SF | Unit Total W/Ovrhd | Per SF | Remarks
Area Calculations: |  |  |  | Masonry |  |  | S.F.
Heated Area: |  |  |  | Foundation |  |  | S.F.
Lower Level | 1463 | S.F. |  | Flatwork
Upper Level | 0 | S.F. |  | Patio |  |  | S.F.
Total Heated |  | S.F. |  | Second patio |  | 0
 |  |  |  | Walk
Other Covered Areas: |  |  |  | Driveway
Garage | 411 | S.F. |  | Windows |  | 9
Entry/Covd Porch |  | S.F. |  | Ext. Doors |  | 6
Total Other Covered |  | S.F. |  | Interior Doors |  | 9 |  |  |  |  | 2 | 1
Total Covered SF |  | S.F. |  | Const.Time |  |  | Months |  | 35
Professional Services
Architectural | 0 | L.S. | 350
Structural Engineering |  | S.F. | 0.15
Construction Surveying | 0 | L.S. | 350
Interior Design | 1 | L.S. | 0
Permits & Fees
Building Permits | 1 | L.S. | 150
Building Inspections | 1 | L.S. | 100
Utility Connections | 1 | L.S. | 0
Insurance
Builder's Risk |  | Mos.
General Liability | 1 | L.S. | 500
Temporary Utilities
Electricity |  | Mos. | 30 |  |  |  |  | See Site Dev. Costs
Water |  | Mos. | 30
Sanitary Facilities |  | Mos.
Clean Up
Site Clean Up | 1 | L.S. | 750
Building Clean |  | S.F. | 0.15
Sitework
Environmental Controls | 0 | L.S. | 0
Lot Clear | 1 | Each | 150
Finish Grading | 1 | L.S. | 350
Sprinkler System | 1 | L.S. | 0
Landscaping | 1 | L.S. | 0
Privacy Fencing |  | L.F. | 15
Wrought Iron Single Gate | 1 | L.S. | 350
 |  |  |  |  |  |  |  | See Site Dev. Costs
Concrete Work |  |  |  |  |  |  |  | See Foundation
Foundation |  | S.F. | 5.75 |  |  |  |  | See Site Dev. Costs
Underpinning | 1 | L.S. | 300 |  |  |  |  | See Site Dev. Costs
Flatwork |  | S.F. | 2.25 |  |  |  |  | See Site Dev. Costs
Driveways |  | S.F. | 2.25
Carpentry
Framing Materials |  | S.F. | 2.5
[NAME] |  | S.F. | 1.9
[NAME] |  | S.F. | 1.2
Framing Labor |  | S.F. | 3.5
Entry Door | 1 | L.S. | 500
Exterior Doors |  | LS | 285
Trim Materials |  | S.F. | 1
Interior Doors |  | DRS | 85
Trim Labor |  | S.F. | 1
Base Cabinets | 33 | L.F. | 75
Upper Cabinets | 16 | L.F. | 45
Glass & Mirrors
Windows |  | Wdws. | 85
Shower Enclosures | 1 | L.S. | 480
Mirrors | 36 | S.F. | 7.5
Moisture Protectors
Roofing & Flashing |  | SQS. | 52
Gutters | 1 | L.S. | 200
Insulation |  | S.F. | 0.75
Drywall |  | S.F. | 3
Masonry
Stone Veneer |  | S.F. | 5.5
Painting (Heated) | 0 | S.F. | 2
Painting (Covered) |  | S.F. | 2.1
Flr Tile - Kit & Entry | 48 | S.F. | 5.5
Carpet & Vinyl |  | S.Y. | 15
Laminate Counters | 27 | L.F. | 24
Tile C.Top & Backsplash | 9 | L.F. | 24
Syn. Marble Lavatories | 2 | Lavs | 40
Syn. Marble Tubs | 0 | Tub | 750
[NAME] sides 5' high | 1 | Tub | 300
Window Treatments |  | WDWS. | 35
F.P. Treatments | 0 | L.S. | 0
Specialties
Hardware | 1 | L.S. | 550
Metal Fireplaces | 0 | EA. | 650
Overhead Door & Openor | 1 | DRS. | 650
Electrical
Wiring & Panels |  | S.F. | 2.2
Fixtures | 1 | L.S. | 700
TV. Phone Prewire | 1 | L.S. | 450
Mechanical
Plumbing | 1 | L.S. | 4200
Laterals | 25 | L.F. | 15
Plumbing Fixtures | 1 | L.S. | 2000
Appliances | 1 | L.S. | 990
HVAC |  | S.F. | 2.85
Supervision |  | Mos.
TOTAL