Attachment A - 303 W Willetta Application.pdf

Arizona Republican, Sun, July 14, 1912
Arizona Republican, Sun, Dec 29, 1912

Threatened Buildling Application - 303 W Willetta - Eligible Work
Eligible Project Construction Items
Estimated Cost
Notes
Repairs to Exterior Walls, Doors, Windows
$108,025
22 like-for-like diamond windows to match original
$91,965
Dubuque Window & Door Co. is our preferred supplier.  Some banks of 
multiple windows are treated as "one" window in the estimate.
Original window repair and restoration
$2,500
Like-for-like exterior French door replacements to match original
$5,238
33" for master - Dubuque Window & Door Co.
Like-for-like exterior French door replacements to match original
$5,256
42" for front bedroom - Dubuque Window & Door Co.
Like-for-like exterior swing door replacement to match original
$3,066
30" x 80" west side - Dubuque Window & Door Co.
Roof Repairs/Replacement
$31,975
Full roof replacement
$31,975
Exterior Woodwork Repairs
$9,500
Half-timbering repair/replacement
$9,500
Masonry Repairs
$4,500
Misc. brick repairs
$4,500
Stucco Repairs
$5,500
Misc. stucco repairs
$5,500
Porch and Step Rehabilitation
$10,000
At front walkway
$10,000
Demolition of Non-historic Additions
$30,000
Careful demo of front additions
$30,000
A. Total Eligible Expenses
$199,500
Ineligible Expenses to be Funded by Other Sources
Estimated Cost
Notes
Permit & City Fees
$5,000
Interior Demo
$20,500
Plumbing
$80,000
Electrical
$60,000
Cabinetry
$30,000
Flooring
$30,000
HVAC
$15,000
Insulation
$10,000
Paint
$25,000
Framing
$20,000
Showers/Tile Work
$30,000
Countertops
$15,000
Drywall
$20,000
Millwork
$20,000
Finish Fixtures
$20,000
B. Total Ineligible Expenses
$400,500
Total Project Cost (A+B)
$600,000
Percent Overmatch
2.01