Loading...
HomeMy WebLinkAboutJohnson - Cost Spreadsheet - Revised Dennis Randall President 10573 E 116th Street Fishers, IN 46037 Phone: 317.841.7771 Cell: 317.696.6054 randallcustombuilding@gmail.com November 5, 2022 Jennifer Johnson Claim#039902740-014 Description Estimate Actual Remarks Plans & Prints 2,101.77 $ Includes survey certification for Flood Plain H Permits & Fees 660.00$ Lot Clearing/Site Prep 9,900.00 $ $13k house $2k misc. cleanup Post Footings 891.00$ Walks 2,640.00$ Plumbing 17,820.00$ Framer 25,212.00 $ House, deck, porch, catwalks, exterior stairs Lumber Framing, Beams 55,902.20$ Trim Carpenter 8,910.00$ Lumber Trim 3,795.00$ Doors & Windows 8,569.06$ Door Hardware 429.00$ Foundation 26,576.55$ Brick Labor 4,290.00$ Brick Material 5,443.53$ Sand, Concrete & Fill 9,659.42$ Electrician 11,562.84$ Flood Vent 792.00$ HVAC 13,485.78$ Steel Columns & Beams 3,451.80$ Garage Doors -$ Insulation 5,059.49$ Drywall 10,165.16$ Gutters 1,615.35$ Trash Clean-up 1,320.00$ Detail Clean 528.00$ Roof 5,202.87$ Painting/Caulking 5,445.00$ Septic Install -$ Well Install 1,320.00 $ Relocate pressure tank temp and then back - $ No well replacement cost allowed Miscellenous 6,600.00$ -$ Flooring 8,167.50 $ Allowance Cabinets & Tops 8,250.00 $ All wood cabinets with Formica tops Appliances 3,960.00 $ Allowance Mirrors & Accessories 660.00 $ Allowance Light Fixtures 1,320.00 $ Allowance Grading/Seeding 2,640.00$ Utilities 2,640.00 $ Portolet, heat & power Drive - $ No repairs allowed -$ Total Hard Cost 276,985.32$ Profit 25,080.00$ Overhead 25,080.00$ Total Cost 327,145.32$ 12/08/22