Construction Costs

Colonial Estates

CONSTRUCTION COSTS BY UNIT TYPE

Site preparation, Demolition
Sewer laterals / Septic
Well / Water
Concrete / Foundation
Framing
Electric - rough in
Electric - finish and fixtures
Plumbing - rough in
Plumbing - finish and fixtures
Heating / Air Conditioning
Siding
Roofing
Masonry / Chimney / Fireplaces
Windows / Doors
Sheetrock and Taping
Interior Trim and Floors
Deck
Painting, Interior
Painting, Exterior
Kitchen Cabinets and Appliances
Carpeting
Security / Alarm System
Paving
Landscaping
Elevators
Miscellaneous
Other
Other
TOTAL CONSTRUCTION COST PER UNIT:

Unit Type A
6,000
5,000
12,000
12,500
22,000
11,500
8,500
12,750
16,500
11,000
17,000
12,000
11,500
12,500
16,000
19,000
0
6,500
5,800
17,250
0
0
4,500
3,000
0
5,000
0
0
247,800

12/24/2003
11:18 AM

Unit Type B

Unit Type C
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Unit Type D
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Page 1 of 2

Construction Costs
Colonial Estates

12/24/2003
11:18 AM

PERCENTAGE OF UNIT CONSTRUCTION COST ALLOCATED TO EACH MONTH OF CONSTRUCTION

(Maximum of 24 months to complete a unit)
Unit Type A
Month 1 of Unit Construction
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
Month 13
Month 14
Month 15
Month 16
Month 17
Month 18
Month 19
Month 20
Month 21
Month 22
Month 23
Month 24
(total should equal 100% for each unit type used)

25%
15%
15%
20%
25%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
100%

Unit Type B
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%

Unit Type C
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%

Unit Type D
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%

Page 2 of 2