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 0 189.666667 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 100 100.11 Plan/Design Costs 100.13 Permits, Meters & Taps 1,411.40 100.135 (confirm impact fees) 100.14 Engineering/Site Survey 100.16 Builders Risk Ins. 100.17 Construction Loan Fees and Other Costs 100.18 Const. Loan Interest 100.20 Temp. Utility Costs 100.21 Real Estate Taxes 100.23 Settlement Costs Lot Closing 100.24 Settlement Costs House Closing 100.25 Designer Costs for plot plan 100.30 Sale Commission 100.40 Project Management 100.90 UBuildIt fee 10,000.00 Item Total 11,411.40 11,411.40
102 *Site Preparation/Grading 102.10 Site Preparation and Grading 500.00 Item Total 500.00 625.00 104 *Foundation(Fdn) and Floor(Flr) estimated 1,327.67 Turnkey Estimate schedule 103.10 Foundation Materials 103.20 Foundation concrete 103.30 Foundation Trade Contractor Labor 103.40 Foundation required post tension engineering 103.50 Foundation Basement Cost 103.60 Slab Fill Sand 104.10 Slab Concrete 104.20 Slab Trade Contractors Labor 104.40 Slab misc 104.50 Termite Pretreat 43.62 104.70 Safe room / storm safe / shelter 104.80 Slab Equipment Rentals Item Total 1,371.29 1,714.11 105 *Framing 105.10 Framing Materials(bid) 13,000.00 105.20 Framing lumber take off 105.30 Framing Trade Contractors 6,000.00 walls/joist 1/3 1,900.00 rafters 1/3 1,900.00 deck/cornice 1/3 1,900.00 final/inspection/punch 5% 300.00 105.50 Framing Equipment Rentals 105.60 Framing Structural Steel 105.70 Framing Fireplace Labor and Mat'ls. 5,000.00 105.80 Wooden Decks and Patios Item Total 24,000.00 30,000.00 106 *Exterior Doors 106.10 Exterior Doors Garage Doors/Attic stairs allowance 1,000.00 106.11 Exterior Doors Garage Door Openers 106.20 Exterior Doors Entry Doors allowance Exterior Doors Front door allowance 0.5 allowance
Item Total 1,000.00 1,250.00 107 *Windows 107.10 Windows Item Total 108 *Roofing 108.10 Roofing Materials 2,421.70 108.20 Roofing Labor 574.32 Roofing Copper Detail Item Total 2,996.02 3,745.02 109 *Plumbing 109.10 Plumbing Tankless HW Heater/Boiler 109.20 Plumbing Trade Contractors 1,150.00 ground 25% 287.50 top out 55% 632.50 final 20% 230.00 109.30 Plumbing Water Well Costs allowance 109.40 Plumbing Septic/Aerobic Systems allowance 109.50 Plumbing Whirlpool allowance Plumbing Fixture allowance service lines gas line for propane / tank Item Total 1,150.00 1,437.50 110 *Electrical 110.10 Electrical Fixtures allowance 170.00 110.20 Electrical Trade Contractor 1,190.00 roughin 60% 714.00 final 40% 476.00 110.30 Electrical Structured Wiring 110.40 Appliance allowance 110.90 generator service line for COOP Item Total 1,360.00 1,700.00 111 *HVAC 111.10 HVAC Trade Contractor(bid)
roughin 70% final 30% Item Total 112 * Exterior Finish Siding 112.10 Siding Materials(bid) 112.20 Siding Trade Contractor(bid) Item Total 112 *Exterior Finish Masonry Costs 112.11 Masonry Brick 579.25 112.12 Brick Trade Contractor 1,075.75 112.13 Masonry Stone & Rock Mat'ls. 1,410.00 112.14 Stone/Rock Trade Contractor 1,400.00 112.15 Masonry Steel Lintels 190 112.16 Masonry Sand 72.41 112.17 Masonry Mortar and Ties 400.13 112.21 Masonry Fireplace Materials 112.22 Masonry FP Trade Contractor 114.50 Fireplace Trim/Mantel 112.31 Masonry Stucco Trade Contractor Item Total 5,127.53 6,409.41 123 *Insulation 123.10 Insulation walls Insulation ceiling Item Total 113 *Drywall 113.10 Drywall Materials 113.20 Drywall Trade Contractor Item Total 114 *Interior Trim 114.05 Interior Trim Doors and Millwork 114.10 Interior Trim Interior Doors Upgrade 114.30 Interior Trim Cabinets 114.35 Interior Trim Full height cabinet options 114.40 Interior Trim Counter Tops & Vanities 2,700.00 114.50 Interior trim Trade Contractor
114.70 Interior Trim Stairs Item Total 2,700.00 3,375.00 115 *Painting Labor and Material 115.10 Painting Mat'ls. 115.20 Trade Contractor(includes paint) Item Total 116 *Int. Mirrors/Glass & Hardware 116.10 Hardware Materials 116.20 Shower doors if applicable 116.30 Mirrors Trade Contractor Item Total 117 *Exterior Concrete/Porches, Sidewalks, Driveway 117.10 Flatwork Concrete 1,902.00 117.20 Flatwork Labor 2,377.50 117.30 Flatwork Fill Sand, and Other Mat'ls. 2,377.50 117.40 gravel drive Item Total 6,657.00 8,321.25 118 *Floor Covering estimated Flooring from Budget 118.10 Flooring Carpet and Pad 118.20 Flooring Carpet Trade Contractor turnkey 118.30 Flooring Tile & C. Tile Materials 118.40 Flooring Tile & C. Tile Trade Contractor turnkey 118.50 Flooring Wood Materials 118.60 Flooring Wood Trade Contractor turnkey 118.70 Tile Shwrs & Surrounds Trade Contractor 118.90 Flooring Stained Concrete Material Flooring Stained Concrete Labor turnkey Item Total 119 *Cleanup 119.10 Cleanup Dumpster and Trash Removal 308.00 119.20 Cleanup Rough Trade Contractor 677.60 119.30 Porta Potty 119.40 Cleanup Final Trade Contractor Item Total 985.60 1,232.00
120 *Landscaping and Grading 120.10 Final Grade Trade Contractor 500.00 120.20 Sod Trade Contractor 120.30 Shrubs/Trees Trade Contractor 120.40 Sprinkler System Trade Contractor Item Total 500.00 625.00 124 Other punch and detail Contingency is 3.00 sq ft 124.10 Gutters Trade Contractor Item Total Actual Project cost 59,758.84 71,845.70 Extras 2 grills 1,600.00 cameras 700.00 3 TV 4,500.00 Total cost for extras 6,800.00 8,500.00 Lot Total Construction Costs 66,558.84 80,345.70 Price/sq ft Customer Performed Work TOTAL COST Price/Sq.Ft.
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. 5% @ closing 2. 10% @ slab 3. 10% @ 50% frame 4. 15% @ frame, roof,doors/windows 5. 10% @ all mech rough in's 6. 5% @ wall ins/drywall 7. 5% @ masonry Total Cost Total Cost 8. 10% @ trim 9. 10% @ flat work/paint/countertops 10. 10% @ mech finals 11. 5% @ flooring 12. 5% @ completion (C/O if applicable)
estimated value for builders risk over/under budget ( )=over budget