Construction Estimate
FARR INN CONSTRUCTION ESTIMATE
Item # Type Description Current Amt.
10 H Permits/Plans $3,000.00
11 H Connection fees $5,000.00
12 H Excavation $2,000.00
13 H Backfill $2,000.00
14 H Footings $1,600.00
15 H Foundation $6,500.00
16 H Concrete $20,000.00
17 H Flat Work $15,000.00
18 H Sub Plumbing $8,000.00
19 H Rough Plumbing $8,000.00
20 H Finish Plumbing $8,000.00
21 H Yard Matarials $90,000.00
22 H Framing Labor $60,000.00
23 H Trusses $20,000.00
24 H Roofing Materials $8,000.00
25 H Roofing Labor $4,000.00
26 H Heating/AC $30,000.00
27 H Celotex $4,000.00
28 H Siding/Brick/Stu $57,000.00
29 H Fireplaces $25,000.00
30 H Insulation $20,000.00
31 H Windows $20,000.00
32 H Rough Electric $12,000.00
33 H Finish Electric $12,000.00
34 H Drywall Material $24,000.00
35 H Tape & Texture $24,000.00
36 H Finish Trim $12,000.00
37 H Finish Trim labr $12,000.00
38 H Paint Mat&Labor $21,000.00
39 H Doors $8,000.00
40 H Stair & Railing $14,000.00
41 H Stair Labor $7,000.00
42 H Cabinets $14,000.00
43 H Countertops $3,500.00
44 H Carpets $22,000.00
45 H Vinyl/Tile/Hard $10,000.00
46 H Gutters $3,000.00
47 H Decks/Patios $10,000.00
48 H Parking $20,000.00
49 H Mirrors/Shower $15,000.00
50 H Ceiling Fans $1,000.00
51 H Decorations $140,000.00
52 H Light Fixtures $14,000.00
53 H Landscaping $200,000.00
54 H Bath Fixtures $25,000.00
55 H Hot Tubs $28,000.00
56 H Final Grading $10,000.00
57 H Contingency $35,000.00
58 H Clean Up $10,000.00
59 H Plaster Foundation $2,500.00
60 H Lot Cost $200,000.00
Total Hard Cost $ 1,326,100.00
110 S Service Charge $19,000.00
111 S Title Insurance $3,600.00
112 S Endorsements $100.00
113 S Recording Fees $100.00
114 S Doc Prep Fees $300.00
115 S Inspection Fees $300.00
116 S Credit Report $100.00
117 S Tax Service Fee $200.00
118 S Hazard Insurance $3,500.00
119 S Flood Certificate $25.00
120 S Const Interest $95,000.00
121 S Final Appraisal $1,000.00
122 S Misc. Title Fees $1,000.00
123 S Startup Capital $50,000.00
Total Soft Cost $174,225.00
Total Cost of Project $1,500,325.00
Return to The Business
Last updated 1 Jan 2001
