AHCDD

{Internal Work Write-up

Augusta Housing & Community Development Department

925 Laney Walker Blvd., 2nd Floor-Augusta GA. 30901
Chester A. Wheeler, III Director

(706) 821-1797b -Fax (706) 821-1784 www.augustaga.gov

TOTAL

SF

TOTAL WRITE-UP (INCLUDING CONTINGENCY)

3420

272,681.19

GENERAL INFORMATION: UNIT = SF.(SQUARE FEET), SQ (SQUARE), LF (LINEAR FEET), EA (EACH), LS (LUMP SUM),YD(YARD) PT(PERTHOUSAND)
COLUMN

COLUM

COLUMN

COLUMN

COLUMN

COLUMN

COLUMN

COLUMN

TOTAL COST PER

TOTAL COST MAT &

SECTION

Enter Materials

Quantity

MATERIAL

TOTAL MATERIAL

LABOR

TOTAL LABOR

LABOR

PROFIT & OVER

HEAD ^

COST PER

COST PER UNIT

UNIT

COLUMN

UNIT

Homeowners Name

Homeowners Address

City, State, Zip

NSP LH25

J&B Construction And Services

1120 Florence ST

Address 3550 Gprdon Highway

CrrY,STATE,ZIP

AUGUSTA, GA. 30901

PHONE 706-650-1512

Phone

FOUNDATION / MASONRY
TOTAL COST PER

PROFIT &

LABOR
Material Costs

Description of Material

UNIT

Quantity

BUILD BLOCK WALL 8X8X16 filled

EA

682

CMU'S HEADER BLOCKS

EA

32

BLOCK PIERS CMU'S

EA

86

3 1/2x71/23 brick veneer

EA

5120

EXCAVATE FOOTING

LS

TERMITE TREATMENT

LS

LAYOUT

LS

PER UNIT

$
$
$

654.72
32.96
82.56

0.48

2,457.60

BRICK STEPS

LS

CY

CONCRETE SLAB GARAGE

CY

BACKFILL PORCH/ GARAGE

LS

CONCRETE REINFORCEMENT

LF

966

ROLLS

$
$
$
$
$
$
$

2 X2 CRAWL SPACE DOOR

EA

BRICK VENTS

EA

18

ANCHOR BOLTS1/2 1'

MORTAR MIX

EA

75

BAGS

50

$
$
$
250.00
112.00
112.00
0.42
65.91
68.48
15.50
1.45
9.60

250.00

$
$

336.00
672.00

$
$
$
$
$
$
$

$
$
$
$

$
$

405.72
131.82
68.48
279.00
108.75
480.00

*Ws^ *A <*

LABOR

UNIT

TOTAL MATERIAL

0.96
1.03
0.96

4" CONCRETE PORCH

WIRE MESH 10/10/10

COST PER

$
$
$

$
$
$
$
$

TOTAL

3.28
3.28
3.28
0.35

$
$ 350.00
$ 75.00
$ 50.00

$
$
$
$
$
$
$
$
$

2,236.96
104.96
282.08
1,792.00

350.00
225.00
300.00

$
$

0.50

$
$

483.00

$
$
$
$
$

25.00
7.50
1.50
-

$
$
$
$

25.00
135.00
112.50

TOTAL COST

MATERIALS. LABOR

$
$
$
$
$
$
$
$
$
$
$
$
$

2,891.68
137.92
364.64
4,249.60
4,522.00
350.00
500.00
600.00
561.00
972.00
550.00
888.72
131.82

$
$
$
$

93.48
414.00
221.25
480.00

SECTION

OVERHEAD

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

15%

433.75
20.69
54.70
637.44
678.30
52.50
75.00
90.00
84.15
145.80
82.50
133.31
19.77
14.02
62.10
33.19
72.00

$
$
$

3,325.43
158.61
419.34

$
$

4,887.04
5,200.30

$
$
$
$
$
$
$
$
$
$
$
$

402.50
575.00
690.00
645.15
1,117.80
632.50
1,022.03
151.59
107.50
476.10
254.44
552.00

SIDEWALKS

LS

MORTAR MIX

LOAD

ADMINISTRATION COST

LS

GROUT BLOCKS

CY

1.5

$
$
144.00
$12,000.00
$

$
$

$
$
$

>0

12,0Ou.00

18,271.61

$
$
$

$
$
S

960.00
144.00
12,000.00

$
$

960.00

1,800.00

31,312.61

5,512.89

21.60

6,159.00

i
COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

UNIT

Quantity

GRADING SITE PREPARATION

LS

SEWER AND WATER TAP FEE

LS

$
$

PER UNIT

PAVING ASPHALT

LS

LANDSCAPING

LS

13,800.00

TOTAL MATERIAL

TOTAL

36,825.50

I I

Material Costs

s
s

144.00
165.60
322.58

LABOR

Description

$
$
$

112 00

TOTAL

EXTERIOR

$
$
$
$

$
$

TOTAL COST PER

SECTION

700.00
1,600.00

7,972.00

3,400.00

$
$
$
$

13,672.00

PROFIT &
OVERHEAD

15%

105.00

805.00

240.00

1,195.80
510.00

$
$

1,840.00
9,167.80
3,910.00

2,050.80

15,722.80

SIDING
PROFIT &

TOTAL COST PER

OVERHEAD

SECTION

LABOR
Material Costs

Description

UNIT

Quantity

PER UNIT

$ 8,089.00

8,089.00

525.00

8,614.00

HARDY BOARD 6" LAP SIDING/WTRIM

LS

PROVIDE VINYL SOFFIT

SF

350

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

1.50

TOTAL

$
$

3.50

3,603.00

1,225.00

$
$

4,828.00

11,692.00
1,750.00

1,753.80

262.50

13,442.00

2,016.30

$
$

13,445.80
2,012.50

15,458.30

Description of work to be completed:

ROOFING

TOTAL COST PER

SECTION

PROFIT &

LABOR

Material Costs

Description
30 YEAR ARCHITECTURAL SHINGLES
PROVIDE 30 LB FELT

UNIT

Quantity

PER UNIT

LS

ROLLS

16

$ 1,460.00
$
17.07

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

$
$

1,460.00
273.12

990.00
-

OVERHEAD

15%

2,450.00

367.50

2,817.50

273.12

40.97

314.09

Continuous roof ridge vent with louvered side openir gs. Incl jdes cuttinc3 of sheathing at roof and installation of shingle ridge cap.
TOTAL

FRAMING & FINISH CARPENTRY

1,733.12

990.00

2,723.12

408.47

3,131.59

I
TOTAL COST PER

LABOR
Material Costs

Description

PROFIT &

TOTAL

COST PER

UNIT

Quantity

FRAME HOUSE AS PER PLANS

SF

3420

4.00

13,680.00

TRIM OUT WINDOWS, DOORS, OPENINGS

EA

49

30.00

PER UNIT

TOTAL MATERIAL

LABOR

UNIT

TOTAL COST
MATERIAL & LABOR

1,470.00

$
$

13,680.00
1,470.00

SECTION

OVERHEAD
&. 15%

2,052.00

220.50

15,732.00
1,690.50

$
$

1,650.25
1,201.77
902.52

WINDOWS / BLINDS
VINYL 6-4X5-0 WINDOW

EA

180.00

1,260.00

25.00

175.00

1,435.00

215.25

3-0 X5-0

EA

149.17

895.02

25.00

150.00

1,045.02

156.75

3-0 X2-0

EA

171.20

684.80

25.00

100.00

784.80

117.72

3-0 X2-0 DOUBLE PANED

EA

171.20

171.20

25.00

25.00

196.20

WINDOWS/BLINDS

EA

22

17.77

7.50

165.00

555.94

EA

171.20

390.94
684.80

29.43
83.39

3-0 X3-0 DOUBLE PANED

$
$

$
$

25.00

100.00

784.80

$
$

117.72

$
$
$
$

EXTERIOR LITED DOOR STEEL W TRANSOM

EA

518.90

518.90

25.00

25.00

543.90

81.59

625.49

3-0 6-6-0 PANELS WITH PEEP HOLE

EA

144.45

577.80

25.00

$
$

100.00

677.80

101.67

779.47

EXTERIOR & INTERIOR DOORS

fa^e "X ^

225.63
639.33

902.52
-

3-0 X 6r0 6 PANELS

2-8 X6-8 6PAN

EA

EA

2-4 X6-8 LOUVbrvtD

EA

2-0 X6-8 6 PANEL

PR 2-8 X6-8 6 PANEL
PR 2-0 X6-8 6PANEL

EA

EA

EA

HARDWARE SETS

EA

27

GARAGE DOOR W/ OPENER 7X9 STEEL

EA

$
$

$
$
$
$
$
$

164.51

157.83
180.56
176.02
157.83

176.28
93.92
-

$
$
$

$
$
$
$
$

658.04

'5
7^.24

528.06
631.32
352.56

2,535.84
-

25.00

$
$
$

25.00
25.00

25.00

$
$
$
$
$

$
$
$

$
$

25.00
25.00

$
$

15.00

100.00

125.00
100.00

75.00
100.00
50.00
405.00

.$

$
$
$
$
$
$
$
$

758.04

113.71

914.15

$
$
$
$
$
$
$

137.12

822.24

603.06
731.32
402.56

2,940.84
755.00

123.34

90.46

109.70

113.25

$
$
$
$

237.38

258.04

$
$
$
$
$
$
$

60.38

441.13

871.75"
1.051.27
945.58
693.52
841.02

462.94

3,381.97
868.25

LUMBER
3/4 T/G SUB FLOOR

7/16" 4 X8 OSB SHEATHING

EA

84

EA

175

2X10X16YP

EA

32

2X10X14

EA

58

2X10X12

EA

27

2X10X10

EA

80

2X8X16

EA

22

2X8

EA

46

2X 6X18

EA

77

2X4X16 SPRUCE #2

EA

389

2 X4X993-5/8

EA

684

2X6X16

EA

28

2X 4X10

EA

30

2 X6 X28

EA

24

2X 6 X24

EA

20

2X6

EA

46

2X8

EA

FLOOR JOIST PACKAGE

LS

LVL BEAM 1-3/4 X 9-1/2 X 10

EA

HOUSE RAP

ROLLS

5 1/4 BASE PAINT GRADE WOOD

SUB-FLOOR ADHESIVE
FRAMING NAILS

LF

1015

TUBES

28

BOXES

16

BOXES

LS

PLYWOOD CLIP GALV. 7/16"

COMPOSITE RAILING PORCH
COLUMNS PORCH
DECORATIVE COLUMNS SUPPORT
COMPOSITE RAILING 4 FT SECTION
NEWEL POST WOOD
ATTIC DOOR
CLOSET 12' SHELVES W/ RODS

EA

EA

EA

EA

EA

LF

60

18.84 $
$
9.83 $
$
11.91
$
$
9.02 $
$
7.53 $
$
6.54 $
$
8.37 $
$
6.78 $
$
5.16 $
$
1.94 $
$
2.35 $
$
7.40 $
$
2.87 $
$
17.47 $
$
13.98 $
$
6.54 $
$
10.95 $
$
$ 3,210.00 $
28.83 $
$
77.04 $
$
1.25 $
$
3.20 $
$
31.50 $
$
21.29 $
$
450.00 $
$
$
120.00 $
150.00 $
$
963.00 $
$
$
125.00 $
141.17 $
$
3.50 $
$

TOTAL

1,582.56
1,720.25
523.16

$
$
$
$

203.31

523.20

$
$

381.12

184.14
311.88
397.32

754.66

1,607.40

210.00

32,937.06

86.10

419.28
279.60
300.84
65.70

3,210.00
115.32
154.08

1,268.75
89.60
504.00

42.58
450.00
960.00
600.00

3,852.00
250.00
282.34

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

207.20

75.00
75.00
-

50.00
25.00

1.50
-

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

600.00
300.00
-

100.00
50.00

90.00

18,085.00

$
$
$
$
$
$
$
$
$
$
$
$

1,582.56
1.720.25

279.60

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

300.84

65.70

300.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

51,777.06

381.12
523.16
203.31
523.20
184.14

311.88
397.32

754.66

1,607.40
207.20

86.10

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

419.28

3,210.00
115.32
154.08

1,268.75
89.60

504.00
42.58
450.00

1,560.00
900.00

3,852.00
350.00
332.34

57.17

78.47
30.50
78.48
27.62

46.78

1,819.94
1,978.29
438.29
601.63
233.81

601.68
211.76
358.66

59.60

456.92

113.20

241.11

$
$

1,848.51

31.08

238.28

12.92

$
$

482.17

62.89

41.94

867.86

99.02

1"

321.54

45.13

345.97

9.86

$
$

3,691.50

481.50
17.30
23.11
190.31

75.56

132.62

1"

177.19

1,459.06

75.60

$
$
$

6.39

48.97

67.50

517.50

135.00

$
$
$

1,794.00
1,035.00

577.80

4,429.80

52.50

402.50

13.44

234.00

103.04
579.60

1"
T
7,766.56 $
49.85
45.00

382.19
345.00

59,543.62

FLOORS CARPET/TILE
LABOR

Description
Flooring

TOTAL

UNIT

Quantity

Is

Material Costs
PER UNIT

TOTAL MATERIAL

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

ft^eid Co

TOTAL COST PER

SECTION

PROFIT &

COST PER

5,375.00

5,375.00

OVERHEAD

@L_15%

806.25

806.25

$
$
$

6,181.25
.

6,181.25

Description of work to be completed:

1
i

DR

ALL/PLASTER
LABOR

Material Costs

Description
1/2 IN DRYWALL

UNIT

Quantity

SF

11496

PER UNIT

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

0.30

3,448.80

1.25

TOTAL COST PER

PROFIT &

COST PER

14,370.00

17,818.80

SECTION

OVERHEAD

2,672.82

20,491.62

1/2 drywall nailed orscrewed tojoists orfurring. Taped, finished and sanded, 3 coats. Includes installation offurring strips to level wall and new baseboards.
DRYWALL ACCESSORIES

LS

5/8 FIRE RATED DRYWALL

DRYWALL SCREWS
DRYWALL MUD

150.00

150.00 0

SF

1332

BOXES

EA

30

$
$
$

0.35
67.00
10.50

$
$
$

466.20
134.00
315.00

4,514.00

TOTAL

$
$
$

0.75

$
$
$

999.00

15,369.00

$
$

1,465.20
134.00

315.00

$
$
$

219.78
20.10
47.25

19,733.00

2,959.95

1,684.98

$
$

154.10
362.25

22,692.95

PLUMBING
LABOR
Material Costs

Description
PLUMBING

UNIT

Quantity

LS

PER UNIT

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

PROFIT &

TOTAL COST PER

OVERHEAD

SECTION

@ 15%

13,737.00

2,060.55

13,737.00

2,060.55

15,797.55

Includes all fittings, connections to fixtures, hangers, and removal of existing water lines.

TOTAL

15,797.55

Includes all fittings, connections to fixtures, hangers, and removal of existing water lines.

Electrical

I
LABOR
Material Costs

Description

UNIT

Quantity

ELECTRICAL

LS

ALARM SYSTEM

LS

PER UNIT

$
$

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

$
$

TOTAL

COST PER

$
$

$
$

$
$

PROFIT &

TOTAL COST PER

OVERHEAD

SECTION

& 15%

12,200.00
2,090.00

1,830.00

313.50

14,290.00

2,143.50

$
$

14,030.00
2,403.50

16,433.50

HEATING & AIR

LABOR

PROFIT &

TOTAL COST PER

TOTAL

Description

UNIT

Quantity

HEAT PUMP 15 SEER SPLIT SYSTEM TOTAL"

LS

PER UNIT

TOTAL MATERIAL

Total

LABOR

UNIT

SECTION

@ 15%

MATERIAL & LABOR

8,500.00

1,275.00

8,500.00

1,275.00

9,775.00

9,775.00

CABINETS & APPLIANCES

LABOR

Material Costs

Description

UNIT

Quantity

PER UNIT

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

BASE CABINETS (builders grade )

LS

WALL CABINETS (builders grade)

LS

P^e 4 c G>

$
$

10,000.00

PROFIT &

TOTAL COST PER

OVERHEAD

SECTION

$
$

15%

1,500.00

$
$

11,500.00

LAMINA 1 b UOUN1 ER TOP

LS

ELECTRIC RANGE

EA

$
$

213.00

)0

25.00

694.43

1,3oo.86

25.00

// HOOD

GE 30" STOVE

EA

GE 24" DISHWASHER

EA

GE SIDE BY SIDE REFRIGERATOR

EA

1,154.00

Total

2,308.00

5,092.86

25.00

$
$

50.00
50.00

50.00

$
$
$
$

200.00

476.00
1,438.86
1,020.00
2,358.00

$
$

71.40
215.83

$
$

153.00
353.70

15,292.86

2,293.93

$
5

-^_
547.40

$
$
$

1,654.69
1,173.00
2,711.70

17,586.79

PAINTING EXTERIOR/ INTERIOR

LABOR
Material Costs

Description
PROVIDE 2 COATS OF EXTERIOR LATEX

UNIT

Quantity

SF

2200

PAINTING EXTERIOR TRIM

LF

435

PAINT DOOR AND TRIM

EA

27

CEILING KNOCKDOWN

SF

2868

Stain railing/paint wood

PAINT WALLS

If

20

SF

8627

PER UNIT

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

$
$

0.20
1.20

$
$

440.00
522.00

1.20

2,640.00

1.20

522.00

$
$
$
$

17.50
0.20
7.50
0.20

$
$

472.50
573.60

90.00

1.20

$
$

3,441.60

$
$

10.50
0.55

$
$

Total

150.00

1,725.40

3,883.50

$
$
$

3,080.00
1,044.00
2,902.50

210.00
4,744.85

$
$

4,015.20
360.00

13,988.45

2,430.00

PROFIT &

TOTAL COST PER

OVERHEAD

SECTION

15%

6,470.25

$
$
$
$
$
$

462.00
156.60
435.38
602.28
54.00
970.54

17,871.95

2,680.79

$
$

3,542.00
1,200.60

$
$

3,337.88
4,617.48

7,440.79

20,552.74

BATHROOM ACCESSORIES
LABOR
Material Costs

Description

UNIT

Quantity

BATHROOM ACCESSORIES

LS

PER UNIT
S

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

TOTAL MATERIAL

728.00

Total

728.00

150.00

728.00

150.00

150.00

TOTAL COST PER

SECTION

878.00

PROFIT &
OVERHEAD

15%

131.70

878.00

131.70

1,009.70

1,009.70

INSULATION
PROFITS

TOTAL COST PER

OVERHEAD

SECTION

LABOR
Material Costs

Description

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

UNIT

Quantity

R30 INSULATION ATTIC

SF

2200

0.35

770.00

0.15

R19 INSULATION CRAWL/W VAPOR

SF

2200

0.35

770.00

0.15

R13 INSULATION WALLS

SF

2868

0.32

917.76

0.10

2,457.76

PER UNIT

TOTAL MATERIAL

Total

DEMOLITION & CLEAN -UP

$
$
$

330.00
330.00
286.80

$
$
$

1,100.00
1,100.00
1,204.56

946.80

3,404.56

$
$

165.00
165.00

180.68

510.68

Description

UNIT

Quantity

CLEAN HOUSE

LS

DUMPSTER

EA

PER UNIT

TOTAL MATERIAL

Total

COST PER

TOTAL

TOTAL COST

UNIT

LABOR

MATERIAL & LABOR

RECAP OF SECTIONS
TOTAL
MATERIAL

^^
^^^^

TOTAL COST PER

SECTION

@ 15%

TOTAL COST

PROFIT &

TOTAL COST PER

OVERHEAD

SECTION

EXTERIOR

SIDING
ROOFING

8,614.00

1,733.12

15%

31,312.61

5,512.89

13,672.00

2,050.80

4,828.00

13,442.00

990.00

2,723.12

6,159.00

244,626.53

MATERIAL & LABOR

fK3c S tf

3,915.24

PROFIT &

TOTAL LABOR

$ 18,271.61

FOUNDATION / MASONRY

1,265.00
1,265.00
1,385.24

OVERHEAD

j SUM!rOTAL WRITE-UP

Description

$
$
$

i
LABOR

Material Costs

15%

2,016.30

$
$
$

36,825.50
15,722.80
15,458.30

408.47

3,131.59

$ 32,937.06

FLOORS CARPET ATILE

DRYWALL/ PLASTER

FRAMING & FINISH CARPENTRY

18,085.00

15,369.00

51,777.06

7,766.56

5,375.00

806.25

2,959.95

19,733.00
13,737.00

$
$

14,290.00

HEATING & AIR

8,500.00

CABINETS & APPLIANCES

5,092.86

200.00

15,292.86

PAINTING EXTERIOR/ INTERIOR

3,883.50

13,988.45

17,871.95

728.00

150.00

878.00

2,457.76

$
$

946.80

3,404.56

60,716.25

PLUMBING

Electrical

BATHROOM ACCESSORIES

INSULATION

4,514.00

DEMOLITION & CLEAN -UP

TOTALS

$ 78,231.91

Cost per sf heated not Including contingency

Cost per sf heated including contingency

79.73

DATE HIRED

ACCEPTED:

Acceptable bid range

PREPARED BY: Vinson L. Baker

32,617.37

59,543.62
6,181.25
22,692.95
15,797.55
16,433.50
9,775.00
17,586.79
20,552.74
1,009.70
3,915.24

244,626.53

$
$

3,592.00
24,462.65

272,681.19

BY

TITLE

10% MISCELLANEOUS CONTINGENCY

TOTAL WRITE-UP \

212,009.16

72.58 PERMITS/DUMPSTER/TESTING PORTABLE TOILET

$
$
2,143.50 $
1,275.00 $
2,293.93 $
2,680.79 $
131.70 $
510.68 $
2,060.55

CONTRACTOR

$
$

DATE

231,779.01 !

15% below

HERA INSPECTOR

$
REVISED

fpge C &T &

313,583.37
6/10/2010

15% above
DATE

6/17/2010