Loading...
HomeMy WebLinkAboutconstruction cost breakdownbl; '05S`f�7 9/10/2013 Builder: Slo p eside Construction, Inc. t Project Type: Owner Occupied Property Desc Primary/Secondary _ -- - Property Address: 1896 West Gore Cl reek Dr. Finished SF: 4300 - - - - -- -- - This budget is based on a sq. ft. price of $310 1sq. ft. The project is 4300 sq. ft. I do not have a set of plans. - Category @4300 sq. ft. LAND VALUE 01 Land Value Costs JOB COSTS 02 Loan Fees 03 Real Estate Taxes 04 Builders Risk Insurance 17,300 05 Architectural 06A Printing Costs fi 1,140 06 Soils Test/Engineering 2,589 - -' 07 Building Permits 27,270 08 Water & Sewer Tap fees 33,566 09 Improvement Survey 3,892 10 Mike Dantas Salary 0 11 Interest Carry/ Construction 190 12 Structural Engineering 8_,0.00 13 Marketing Expense 0 14 Legal Fees 79 15 Temporary Power/Winter Heat 0 830 16 Rentals /Portable Toilets 17 Excavation /Backfll /Grading /Culvert 35,000 55,000 18 Foundation - Materials 19 Waterproofing 4,719 20 Steel Beams /Posts/Welding 9,249 21 Deck Steel Railings 8,143 22 Lumber - Framing /Sheathing 84,707 23 Built -in Closets 19,376 24 Trusses 0 25 Exterior Doors 0 26 Garage Doors 4,000 27 Exterior Trim Labor 28 Interior Doors/Trim Allowance 30,000 - - -! - -- -- 29 Labor - Framing 68,129 30 Labor - Interior Trim 30,968 31 Labor - Common 982 32 Plumbing /Gas - Heat 100,000 33 Plumbing - Fixtures Allowance 0 32,000 34 Electric 35 Phone/TV /Low Voltage 14,589 - - --- - - - - -- 36 Electric Fixtures Allowance 1,000 37 HVAC - Rough In 4,588 38 HVAC 0 39 Concrete Flatwork/Steps/Walks 15,555 40 Lightweight Conc 6,999 41 Windows /Skylights 269121 9/10/2013 Category @4300 sq. ft. 1 42 Stonework 331000 43 Masonry/Stucco - Materials 15,000 44 Fireplace /Ductwork Allowance 6,000 46S uper Insulated roof 0 46 Roofing - Materials 15,000 47 Roofing - Labor 14,000 - 48 Insulation 19,860 49 Drywall/Texture - - 22, 000 f- _ 50 Painting - Interior 16,911 } 51 Painting - Exterior 3,349 52 Tile Slate Travertine Material 10,000 _ 53 Tile /Slate/Trav Labor 15,000 54 Wood Floor Material 8,000 55 Wood Floor Labor 6,228 56 Cabinets 25,000 57 Countertops 27,104 58 Appliances 25,000 - 2,755 - -- 59 Mirrors /Shower Doors - - - -- - -- - 60 Carpet/Pad - - - - 11,587 61 Hardware 7,173 62 Dump Fees 2,445 63 Landscaping /Fence 23,337 64-Parking--- 1,384 - 65 Epoxy Garage 0 66 Paving 18,026 67 Trucking /Materials 20,722 68 Lower Prefinished Floor Material 0 69 Gas bill and hookup 3,827 70 Electric bills 1,608 71 Water bills 163 72 Civil Engineering 0 73 Structural Steel 0 73.1 Final Clean 2,000 74 Central Vacuum 0 75 Fuel 8,514 ---- - - - - -- 76 Job Management 0 77 Fire Sprinkler System 28,510 78 Interior Design 13,840 TOTAL ALLOWABLE COSTS 1,053,323 OTHER SOFT COSTS 79 General Contractor C.P.-fee- 80 81 -- 82 83 Other - no GC fee TOTAL OTHER SOFT COSTS TOTAL PROJECT COSTS 1,053,323 244.958788 TOTAL PROJECT + LAND COSTS