Ubuildit. Construction Project Budget for Date Prepared wholesale retail

Transcription

1 Ubuildit Construction Project Budget for Date Prepared wholesale retail Buyer: Address: City/St: Living Area SF Frame Ground Floor 170 Living Area SF Frame 2nd Floor total veneer total veneer Living Area SF Frame Bonus #2 Framed Only 0 Garage SF Frame 0 Covered Porch SF 1062 Flatwork SF 1902 Cost Item Description Subtotal Total Cost Total Cost *General Conditions Plan/Design Costs Permits, Meters & Taps 1, (confirm impact fees) Engineering/Site Survey Builders Risk Ins Construction Loan Fees and Other Costs Const. Loan Interest Temp. Utility Costs Real Estate Taxes Settlement Costs Lot Closing Settlement Costs House Closing Designer Costs for plot plan Sale Commission Project Management UBuildIt fee 10, Item Total 11, ,411.40

2 102 *Site Preparation/Grading Site Preparation and Grading Item Total *Foundation(Fdn) and Floor(Flr) estimated 1, Turnkey Estimate schedule Foundation Materials Foundation concrete Foundation Trade Contractor Labor Foundation required post tension engineering Foundation Basement Cost Slab Fill Sand Slab Concrete Slab Trade Contractors Labor Slab misc Termite Pretreat Safe room / storm safe / shelter Slab Equipment Rentals Item Total 1, , *Framing Framing Materials(bid) 13, Framing lumber take off Framing Trade Contractors 6, walls/joist 1/3 1, rafters 1/3 1, deck/cornice 1/3 1, final/inspection/punch 5% Framing Equipment Rentals Framing Structural Steel Framing Fireplace Labor and Mat'ls. 5, Wooden Decks and Patios Item Total 24, , *Exterior Doors Exterior Doors Garage Doors/Attic stairs allowance 1, Exterior Doors Garage Door Openers Exterior Doors Entry Doors allowance Exterior Doors Front door allowance 0.5 allowance

3 Item Total 1, , *Windows Windows Item Total 108 *Roofing Roofing Materials 2, Roofing Labor Roofing Copper Detail Item Total 2, , *Plumbing Plumbing Tankless HW Heater/Boiler Plumbing Trade Contractors 1, ground 25% top out 55% final 20% Plumbing Water Well Costs allowance Plumbing Septic/Aerobic Systems allowance Plumbing Whirlpool allowance Plumbing Fixture allowance service lines gas line for propane / tank Item Total 1, , *Electrical Electrical Fixtures allowance Electrical Trade Contractor 1, roughin 60% final 40% Electrical Structured Wiring Appliance allowance generator service line for COOP Item Total 1, , *HVAC HVAC Trade Contractor(bid)

4 roughin 70% final 30% Item Total 112 * Exterior Finish Siding Siding Materials(bid) Siding Trade Contractor(bid) Item Total 112 *Exterior Finish Masonry Costs Masonry Brick Brick Trade Contractor 1, Masonry Stone & Rock Mat'ls. 1, Stone/Rock Trade Contractor 1, Masonry Steel Lintels Masonry Sand Masonry Mortar and Ties Masonry Fireplace Materials Masonry FP Trade Contractor Fireplace Trim/Mantel Masonry Stucco Trade Contractor Item Total 5, , *Insulation Insulation walls Insulation ceiling Item Total 113 *Drywall Drywall Materials Drywall Trade Contractor Item Total 114 *Interior Trim Interior Trim Doors and Millwork Interior Trim Interior Doors Upgrade Interior Trim Cabinets Interior Trim Full height cabinet options Interior Trim Counter Tops & Vanities 2, Interior trim Trade Contractor

5 Interior Trim Stairs Item Total 2, , *Painting Labor and Material Painting Mat'ls Trade Contractor(includes paint) Item Total 116 *Int. Mirrors/Glass & Hardware Hardware Materials Shower doors if applicable Mirrors Trade Contractor Item Total 117 *Exterior Concrete/Porches, Sidewalks, Driveway Flatwork Concrete 1, Flatwork Labor 2, Flatwork Fill Sand, and Other Mat'ls. 2, gravel drive Item Total 6, , *Floor Covering estimated Flooring from Budget Flooring Carpet and Pad Flooring Carpet Trade Contractor turnkey Flooring Tile & C. Tile Materials Flooring Tile & C. Tile Trade Contractor turnkey Flooring Wood Materials Flooring Wood Trade Contractor turnkey Tile Shwrs & Surrounds Trade Contractor Flooring Stained Concrete Material Flooring Stained Concrete Labor turnkey Item Total 119 *Cleanup Cleanup Dumpster and Trash Removal Cleanup Rough Trade Contractor Porta Potty Cleanup Final Trade Contractor Item Total ,232.00

6 120 *Landscaping and Grading Final Grade Trade Contractor Sod Trade Contractor Shrubs/Trees Trade Contractor Sprinkler System Trade Contractor Item Total Other punch and detail Contingency is 3.00 sq ft Gutters Trade Contractor Item Total Actual Project cost 59, , Extras 2 grills 1, cameras TV 4, Total cost for extras 6, , Lot Total Construction Costs 66, , Price/sq ft Customer Performed Work TOTAL COST Price/Sq.Ft.

7

8 directions for tracking cost: each time you input actual cost you must plug in formula for difference New draw schedule actual cost difference +/() total +/ all percentages will be applied to formula is: =HL balance of construction loan minus lot purchase and any applicable ( )=over budget closing cost. Please verify balance to be used in the following calculations. enter available balance here draw schedule 1. closing 2. slab 3. 50% frame 4. frame, roof,doors/windows 5. all mech rough in's 6. wall ins/drywall 7. masonry Total Cost Total Cost 8. trim 9. flat work/paint/countertops 10. mech finals 11. flooring 12. completion (C/O if applicable)

9

10

11

12

13 estimated value for builders risk over/under budget ( )=over budget

14

15