The Investors Tool

Project: 4336 Bethwood

Quote # 02 Adal's Budget = Tuesday, October 20, 2020

Projected Budget =

1. soft cost

service	qty	units	price	line item cost	tax	mark up	total
1. as built plans	8	hours	$25.00	$200.00	0	200%	$600.00
2. new arquitectural plan design	5	labor HR	$50.00	$250.00	0	100%	$500.00
3. structural engineering sign & seal	1	item	$1,500.00	$1,500.00	0	30%	$1,950.00
4. project management	80	hours	$35.00	$2,800.00	0	100%	$5,600.00
Total:				$4,750.00			$8,650.00

2. site prep

service	qty	units	price	line item cost	tax	mark up	total
1. lawn care services	8	item	$150.00	$1,200.00	0	30%	$1,560.00
2. demolition interior	1	labor HR	$4,500.00	$4,500.00	0	30%	$5,850.00
3. dumpsters rental	15	item	$250.00	$3,750.00	0	0%	$3,750.00
4. demolition exterior	1	item	$2,500.00	$2,500.00	0	30%	$3,250.00
5. pest control - termite treatment	1	item	$3,000.00	$3,000.00	0	30%	$3,900.00
Total:				$14,950.00			$18,310.00

3. shell

service	qty	units	price	line item cost	tax	mark up	total
1. framing	1	allowance	$2,000.00	$2,000.00	0	0%	$2,000.00
2. stucco	1	item	$4,000.00	$4,000.00	0	0%	$4,000.00
Total:				$6,000.00			$6,000.00

4. roofing

service	qty	units	price	line item cost	tax	mark up	total
1. new roof job arquitectural shingle	35	squares	$275.00	$9,625.00	0	20%	$11,550.00
2. OSB replacement allowance	10	item	$60.00	$600.00	0	30%	$780.00
Total:				$10,225.00			$12,330.00

5. plumbing

service	qty	units	price	line item cost	tax	mark up	total
1. new plumbing	2400	SQFT	$3.00	$7,200.00	0	10%	$7,920.00
Total:				$7,200.00			$7,920.00

6. electrical

service	qty	units	price	line item cost	tax	mark up	total
1. wiring new	2450	SQFT	$3.50	$8,575.00	0	10%	$9,432.50
Total:				$8,575.00			$9,432.50

7. windows & doors

service	qty	units	price	line item cost	tax	mark up	total
1. door exterior	1	item	$500.00	$500.00	0	0%	$500.00
2. door interior	7	item	$100.00	$700.00	0	0%	$700.00
3. door interior installation	7	item	$100.00	$700.00	0	0%	$700.00
4. door closet	6	item	$110.00	$660.00	0	0%	$660.00
5. door closet installation	6	item	$100.00	$600.00	0	0%	$600.00
6. windows shutters	4	item	$29.00	$116.00	7.5	15%	$133.40
7. windows shutters installation	4	item	$35.00	$140.00	0	30%	$182.00
Total:				$3,416.00			$3,475.40

8. inside finish & decor

service	qty	units	price	line item cost	tax	mark up	total
1. drywall material 4 x 9 x 1/2	200	sheet	$11.74	$2,348.00	0	0%	$2,348.00
2. drywall hanging	200	sheet	$15.00	$3,000.00	0	30%	$3,900.00
3. finish material	1	item	$500.00	$500.00	7	0%	$500.00
4. finish labor	200	sheet	$15.00	$3,000.00	0	30%	$3,900.00
5. orange peel texture	7070	SQFT	$0.35	$2,474.50		30%	$3,216.85
6. knockdown texture	2744	SQFT	$0.50	$1,372.00		30%	$1,783.60
7. base board material	1000	LFT	$0.89	$890.00	0	15%	$1,023.50
8. base board installation	786	LFT	$1.00	$786.00	7	30%	$1,021.80
9. base shoe molding material	1000	LFT	$0.19	$190.00	7	30%	$247.00
10. base shoe molding installation	786	LFT	$1.00	$786.00	0	30%	$1,021.80
11. paint interior	2500	SQFT	$1.50	$3,750.00	0	30%	$4,875.00
12. floor type - vinyl planks material	2850	SQFT	$1.89	$5,386.50	7	15%	$6,194.48
13. floor type - vinyl planks installation	2457	SQFT	$2.00	$4,914.00	0	30%	$6,388.20
Total:				$29,397.00			$36,420.23

9. kitchen

service	qty	units	price	line item cost	tax	mark up	total
1. appliances - refrigerator	1	--	$900.00	$900.00	0	0%	$900.00
2. appliances - microwave	1	invoice	$300.00	$300.00	0	0%	$300.00
3. appliances - dishwasher	1	item	$500.00	$500.00	0	0%	$500.00
4. cabinets by lineal feet (full)	31	LFT	$125.00	$3,875.00	0	0%	$3,875.00
5. counter top new	68	SQFT	$35.00	$2,380.00	0	30%	$3,094.00
Total:				$7,955.00			$8,669.00

10. master bathroom

service	qty	units	price	line item cost	tax	mark up	total
1. bathroom allowance	1	allowance	$7,000.00	$7,000.00	0	0%	$7,000.00
Total:				$7,000.00			$7,000.00

11. bathroom

service	qty	units	price	line item cost	tax	mark up	total
1. bathroom allowance	1	allowance	$5,000.00	$5,000.00	0	0%	$5,000.00
Total:				$5,000.00			$5,000.00

12. outside finish, patio & decor

service	qty	units	price	line item cost	tax	mark up	total
1. painting outside	1	item	$2,000.00	$2,000.00	0	0%	$2,000.00
Total:				$2,000.00			$2,000.00

Quote Total Price =