The Investors Tool

property: 177 Ocean's Edge

Contract Price =

Change Orders =

Total total =

Original Contract Butget by Item

soft cost

service qty units price line item cost tax % tax amt. mark up total

design & engineering

1. as built plans    1 item $750.00 $750.00 0 $0.00 0% $750.00

project management

2. overhead    45 item $150.00 $6,750.00 0 $0.00 0% $6,750.00

3. scope of work    10 hours $150.00 $1,500.00 0 $0.00 0% $1,500.00

4. project management    40 hours $125.00 $5,000.00 0 $0.00 0% $5,000.00

Total: $14,000.00

site prep

service qty units price line item cost tax % tax amt. mark up total

waste management

5. waste disposal     4 item $400.00 $1,600.00 0 $0.00 0% $1,600.00

Total: $1,600.00

inside finish & decor

service qty units price line item cost tax % tax amt. mark up total

drywall

6. drywall sheet material / hanging / finish    95 sheet $70.00 $6,650.00 0 $0.00 0% $6,650.00

finish

7. finish material    1 item $750.00 $750.00 0 $0.00 0% $750.00

8. level 5 finish    2800 SQFT $2.50 $7,000.00 0 $0.00 0% $7,000.00

9. knockdown texture removal    2800 SQFT $1.50 $4,200.00 0 $0.00 0% $4,200.00

floors

10. floor installation allowance    2800 SQFT $3.00 $8,400.00 0 $0.00 0% $8,400.00

paint

11. paint interior    2800 allowance $2.75 $7,700.00 0 $0.00 0% $7,700.00

12. paint exterior    2800 allowance $3.75 $10,500.00 0 $0.00 0% $10,500.00

trim

13. base board installation    4 LFT $1,305.00 $5,220.00 0 $0.00 0% $5,220.00

Total: $50,420.00

total =

Change Order 1

electrical

service qty units price line item cost tax % tax amt. mark up total

fixtures

14. recess light installation removal    10 -- $50.00 $500.00 0 $0.00 0% $500.00

15. recess light installation    10 -- $50.00 $500.00 0 $0.00 0% $500.00

Total: $1,000.00

inside finish & decor

service qty units price line item cost tax % tax amt. mark up total

paint

16. oil base stay blocker application    1 item $3,080.00 $3,080.00 0 $0.00 0% $3,080.00

Total: $3,080.00

total = $4,080.00

Change Order 2

site prep

service qty units price line item cost tax % tax amt. mark up total

waste management

17. dumpsters rental    1 -- $200.00 $200.00 0 $0.00 100% $400.00

Total: $400.00

inside finish & decor

service qty units price line item cost tax % tax amt. mark up total

drywall

18. drywall sheet material / hanging / finish        15 sheet $70.00 $1,050.00 0 $0.00 30% $1,365.00

We had to add 15 more drywall sheets because of the situation with the carpentry in the stairs.

Total: $1,365.00

outside finish, patio & decor

service qty units price line item cost tax % tax amt. mark up total

fences

19. fence removal    1 item $250.00 $250.00 0 $0.00 50% $375.00

paint

20. garage door paint    1 -- $300.00 $300.00 0 $0.00 100% $600.00

21. sofit painting    1 item $650.00 $650.00 0 $0.00 100% $1,300.00

Total: $2,275.00

total = $4,040.00

Change Order 3

total = $0.00