The Investors Tool

Project: 2240 Post Riverside

Quote # 0001 = Tuesday, October 20, 2020

Projected Budget =

1. soft cost

service	qty	units	price	line item cost	tax	mark up	total
1. scope of work	5	hours	$75.00	$375.00		0%	$375.00
2. as built plans	1	hours	$75.00	$75.00		%	$75.00
3. new arquitectural plan design	2400	SQFT	$0.75	$1,800.00		30%	$2,340.00
4. county permit cost	1	item	$1,000.00	$1,000.00		%	$1,000.00
5. permit pulling services	1	item	$500.00	$500.00		%	$500.00
6. project management	60	hours	$80.00	$4,800.00		30%	$6,240.00
Total:				$8,550.00			$10,530.00

2. site prep

service	qty	units	price	line item cost	tax	mark up	total
1. initial site cleaning	1	item	$1,500.00	$1,500.00		%	$1,500.00
2. lawn care services	6	item	$150.00	$900.00		%	$900.00
3. demolition interior	1	item	$2,500.00	$2,500.00		%	$2,500.00
4. waste disposal	4	item	$300.00	$1,200.00		0%	$1,200.00
Total:				$6,100.00			$6,100.00

3. shell

service	qty	units	price	line item cost	tax	mark up	total
1. framing	1	item	$3,500.00	$3,500.00		0%	$3,500.00
2. stairs rebuild	1	item	$2,410.00	$2,410.00		0%	$2,410.00
Total:				$5,910.00			$5,910.00

4. plumbing

service	qty	units	price	line item cost	tax	mark up	total
1. new plumbing	2400	SQFT	$4.25	$10,200.00		0%	$10,200.00
Total:				$10,200.00			$10,200.00

5. electrical

service	qty	units	price	line item cost	tax	mark up	total
1. wiring new	2400	SQFT	$4.75	$11,400.00		0%	$11,400.00
Total:				$11,400.00			$11,400.00

6. mechanical

service	qty	units	price	line item cost	tax	mark up	total
1. new a/c system	1	item	$14,500.00	$14,500.00		10%	$15,950.00
Total:				$14,500.00			$15,950.00

7. windows & doors

service	qty	units	price	line item cost	tax	mark up	total
1. window trim	1	item	$2,500.00	$2,500.00		30%	$3,250.00
2. door interior	7	item	$200.00	$1,400.00		30%	$1,820.00
3. door interior installation	7	--	$100.00	$700.00		30%	$910.00
4. door hardware	7	--	$75.00	$525.00		30%	$682.50
5. door closet	3	--	$150.00	$450.00		30%	$585.00
6. door closet installation	3	--	$150.00	$450.00		30%	$585.00
Total:				$6,025.00			$7,832.50

8. inside finish & decor

service	qty	units	price	line item cost	tax	mark up	total
1. drywall sheet material / hanging / finish	275	--	$50.00	$13,750.00		0%	$13,750.00
2. orange peel texture	8725	SQFT	$0.35	$3,053.75		0%	$3,053.75
3. knockdown texture	2400	SQFT	$0.50	$1,200.00		0%	$1,200.00
4. floor type - vinyl planks allowance	2760	SQFT	$3.00	$8,280.00		0%	$8,280.00
5. floor installation allowance	2400	SQFT	$3.00	$7,200.00		0%	$7,200.00
6. base board material	250	LFT	$1.50	$375.00		0%	$375.00
7. base board installation	250	LFT	$2.00	$500.00		0%	$500.00
8. paint interior	2400	--	$1.50	$3,600.00		0%	$3,600.00
Total:				$37,958.75			$37,958.75

9. kitchen

service	qty	units	price	line item cost	tax	mark up	total
1. cabinets miscellaneous material	20	LFT	$250.00	$5,000.00		0%	$5,000.00
2. counter top material	50	SQFT	$45.00	$2,250.00		0%	$2,250.00
3. sink	1	--	$150.00	$150.00		0%	$150.00
4. sink plumbing material	1	item	$150.00	$150.00		0%	$150.00
5. appliances - refrigerator	1	item	$1,000.00	$1,000.00		0%	$1,000.00
6. appliances - microwave	1	item	$500.00	$500.00		0%	$500.00
7. appliances - dishwasher	1	item	$400.00	$400.00		0%	$400.00
8. appliances - garbage disposal	1	--	$250.00	$250.00		0%	$250.00
9. appliances - stove & convetional oven	1	--	$800.00	$800.00		0%	$800.00
10. appliances - delivery	1	--	$400.00	$400.00		0%	$400.00
11. appliances - installation	1	--	$500.00	$500.00		0%	$500.00
Total:				$11,400.00			$11,400.00

10. master bathroom

service	qty	units	price	line item cost	tax	mark up	total
1. bathroom allowance	1	item	$7,000.00	$7,000.00		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	2	item	$4,000.00	$8,000.00		0%	$8,000.00
Total:				$8,000.00			$8,000.00

12. laundry

service	qty	units	price	line item cost	tax	mark up	total
1. water heater	1	--	$600.00	$600.00		0%	$600.00
2. washing machine	1	--	$600.00	$600.00		0%	$600.00
3. drying machine	1	--	$600.00	$600.00		0%	$600.00
Total:				$1,800.00			$1,800.00

Quote Total Price =