Expected Budget / Actual Budget
Demolition-------------------------$2,000 --------------$0
Trash Removal--------------------$3,000 --------------$350
Tools------------------------------$3,000
Exterior Walls (load bearing)
- Lumber---------------------- $911.87
- Wrap-------------------------$113.00
- Siding------------------------$1,797.60
- Insulation--------------------$990.08
- Tax--------------------------$305.00 (8%)
- Contingency------------------$823.51 (20%)
- Estimated Total --------------$4,941.06
- We Said-----------------------$5,000.00
Flooring
- Lumber----------------------$3,065.61
- Tax--------------------------$245.25 (8%)
- Contingency------------------$662.17 (20%)
- Estimated Total--------------$3,973.03
- We Said----------------------$4,000.00
Interior Walls
- Lumber----------------------$287.80
- Drywall----------------------$990.00
- Tax--------------------------$102.22 (8%)
- Contingency------------------$276.00 (20%)
- Estimated Total--------------$1656.02
- We Said----------------------$2,000.00
Doors/Windows
- Windows---------------------$2,000.00
- Storm Door-------------------$400.00
- Exterior----------------------$800.00
- Interior----------------------$600.00
- Tax--------------------------$304.00 (8%)
- Contingency------------------$820.80 (20%)
- Estimated Total--------------$4,924.80
- We Said----------------------$5,000.00
Roof
- Trusses----------------------$1,500.00-------------$1,500
- Sheathing--------------------$797.50
- Felt--------------------------$353.00
- Shingles----------------------$960.00
- Taxes------------------------$288.76 (8%)
- Contingency------------------$779.65 (20%)
- Estimated Total--------------$4677.91
- We Said----------------------$5,000.00
Ceiling
- Drywall----------------------$468.00
- Insulation--------------------$1,121.12
- Tax--------------------------$127.13 (8%)
- Contingency-----------------$342.25 (20%)
- Estimated Total-------------$2,059.50
- We Said---------------------$2,000.00
Flooring
- Material---------------------$3,696.00 ($3/SqFt)
- Tax--------------------------$295.68 (8%)
- Contingency-----------------$798.33 (20%)
- Estimated Total-------------$4790.01
- We Said---------------------$5,000.00
Electric
- Estimated-------------------$2,950.00
- Tax-------------------------$236.00 (8%)
- Contingency-----------------$637.20 (20%)
- Estimated Total-------------$3,823.30
- We Said---------------------$4,000.00
Plumbing Estimate---------------$2,000
Bathroom Estimate---------------$3,000
Kitchen Estimate-----------------$5,000
Rough Total-------------$50,000 -------------$2,210.00