Budget estimates updated from Construction Budget Maker.
✕
SOFT COSTS
Section 1 of 8
LINE ITEM
Architecture, Engineering, Survey, Energy Fees
ESTIMATED
$4,500
DIFFERENCE
+$4,500
STATUS
LINE ITEM
Design and Plan Review
ESTIMATED
$1,200
DIFFERENCE
+$1,200
STATUS
LINE ITEM
Building Permits
ESTIMATED
$2,500
DIFFERENCE
+$2,500
STATUS
LINE ITEM
Utility Hookup (water, sewer, electric)
ESTIMATED
$3,500
DIFFERENCE
+$3,500
STATUS
LINE ITEM
Building Signage, Fencing & Security
ESTIMATED
$800
DIFFERENCE
+$800
STATUS
LINE ITEM
Temporary Utilities
ESTIMATED
$600
DIFFERENCE
+$600
STATUS
LINE ITEM
Insurance
ESTIMATED
$1,800
DIFFERENCE
+$1,800
STATUS
LINE ITEM
Property Taxes
ESTIMATED
$2,200
DIFFERENCE
+$2,200
STATUS
LINE ITEM
Loan Interest Payments
ESTIMATED
$8,500
DIFFERENCE
+$8,500
STATUS
LINE ITEM
Unallocated Soft Cost Allowance
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
PRE-CONSTRUCTION COMPLETE
ESTIMATED
$25,600
ACTUAL
$0
DIFFERENCE
+$25,600
HARD COSTS - FOUNDATION PHASE
Section 2 of 8
LINE ITEM
Site Work (Demo, Clearing)
ESTIMATED
$3,500
DIFFERENCE
+$3,500
STATUS
LINE ITEM
Stake House, Excavate
ESTIMATED
$500
DIFFERENCE
+$500
STATUS
LINE ITEM
Backfill & Rough Grading
ESTIMATED
$1,200
DIFFERENCE
+$1,200
STATUS
LINE ITEM
Retaining Walls
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Foundation (Rebar, Concrete)
ESTIMATED
$12,500
DIFFERENCE
+$12,500
STATUS
LINE ITEM
Foundation Walls & Backfill
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Underground Plumbing
ESTIMATED
$2,800
DIFFERENCE
+$2,800
STATUS
LINE ITEM
Termite Soil Treatment
ESTIMATED
$450
DIFFERENCE
+$450
STATUS
LINE ITEM
Slab Pour
ESTIMATED
$4,500
DIFFERENCE
+$4,500
STATUS
LINE ITEM
Crawlspace Foundation
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
FOUNDATION PHASE COMPLETE
ESTIMATED
$25,450
ACTUAL
$0
DIFFERENCE
+$25,450
HARD COSTS - FRAMING PHASE
Section 3 of 8
LINE ITEM
Framing Materials
ESTIMATED
$28,000
DIFFERENCE
+$28,000
STATUS
LINE ITEM
Engineered Lumber (LVLs, Trusses)
ESTIMATED
$12,000
DIFFERENCE
+$12,000
STATUS
LINE ITEM
Structural Steel
ESTIMATED
$1,500
DIFFERENCE
+$1,500
STATUS
LINE ITEM
Framing Labor
ESTIMATED
$22,000
DIFFERENCE
+$22,000
STATUS
LINE ITEM
Exterior Doors (Front Door, Patio Doors)
ESTIMATED
$3,200
DIFFERENCE
+$3,200
STATUS
LINE ITEM
Windows
ESTIMATED
$6,500
DIFFERENCE
+$6,500
STATUS
FRAMING PHASE COMPLETE
ESTIMATED
$73,200
ACTUAL
$0
DIFFERENCE
+$73,200
HARD COSTS - ROUGH-IN PHASE
Section 4 of 8
LINE ITEM
HVAC Rough-In
ESTIMATED
$4,500
DIFFERENCE
+$4,500
STATUS
LINE ITEM
Plumbing Top Out
ESTIMATED
$3,800
DIFFERENCE
+$3,800
STATUS
LINE ITEM
Fire Protection System
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Electrical Rough-In
ESTIMATED
$4,200
DIFFERENCE
+$4,200
STATUS
LINE ITEM
Fireplace Install
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
ROUGH-IN PHASE COMPLETE
ESTIMATED
$12,500
ACTUAL
$0
DIFFERENCE
+$12,500
HARD COSTS - BUILDING IN THE DRY PHASE
Section 5 of 8
LINE ITEM
Flashing / Waterproofing
ESTIMATED
$800
DIFFERENCE
+$800
STATUS
LINE ITEM
Roofing (Metal, Asphalt Shingles, Tile)
ESTIMATED
$8,500
DIFFERENCE
+$8,500
STATUS
LINE ITEM
Skylights
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Siding, Soffit & Fascia
ESTIMATED
$13,500
DIFFERENCE
+$13,500
STATUS
LINE ITEM
Garage Doors
ESTIMATED
$2,800
DIFFERENCE
+$2,800
STATUS
LINE ITEM
Gutters & Downspout
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Caulk & Paint Exterior
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Brick Labor & Materials
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
BUILDING IN THE DRY PHASE COMPLETE
ESTIMATED
$25,600
ACTUAL
$0
DIFFERENCE
+$25,600
HARD COSTS - INSULATION AND DRYWALL
Section 6 of 8
LINE ITEM
Insulation (Fiberglass, Cellulose, Spray Foam, etc.)
ESTIMATED
$4,200
DIFFERENCE
+$4,200
STATUS
LINE ITEM
Drywall, Drywall Finish
ESTIMATED
$13,000
DIFFERENCE
+$13,000
STATUS
INSULATION AND DRYWALL COMPLETE
ESTIMATED
$17,200
ACTUAL
$0
DIFFERENCE
+$17,200
HARD COSTS - INTERIOR FINISHES
Section 7 of 8
LINE ITEM
Cabinetry
ESTIMATED
$15,000
DIFFERENCE
+$15,000
STATUS
LINE ITEM
Finish Flooring (LVP, Hardwood, Tile, Carpet)
ESTIMATED
$11,000
DIFFERENCE
+$11,000
STATUS
LINE ITEM
Interior Paint & Wall Covering
ESTIMATED
$5,500
DIFFERENCE
+$5,500
STATUS
LINE ITEM
Finish Carpentry Materials
ESTIMATED
$3,500
DIFFERENCE
+$3,500
STATUS
LINE ITEM
Finish Carpentry Labor
ESTIMATED
$4,500
DIFFERENCE
+$4,500
STATUS
LINE ITEM
Interior Stairs
ESTIMATED
$1,200
DIFFERENCE
+$1,200
STATUS
LINE ITEM
Interior Doors
ESTIMATED
$2,500
DIFFERENCE
+$2,500
STATUS
LINE ITEM
Countertops
ESTIMATED
$6,500
DIFFERENCE
+$6,500
STATUS
LINE ITEM
Backsplash
ESTIMATED
$1,200
DIFFERENCE
+$1,200
STATUS
LINE ITEM
Plumbing Finish
ESTIMATED
$2,500
DIFFERENCE
+$2,500
STATUS
LINE ITEM
HVAC Finish
ESTIMATED
$1,500
DIFFERENCE
+$1,500
STATUS
LINE ITEM
Electrical Finish
ESTIMATED
$2,200
DIFFERENCE
+$2,200
STATUS
LINE ITEM
Appliances
ESTIMATED
$4,500
DIFFERENCE
+$4,500
STATUS
LINE ITEM
Shower Door, Hardware, Mirrors
ESTIMATED
$1,800
DIFFERENCE
+$1,800
STATUS
LINE ITEM
Light Fixtures
ESTIMATED
$2,500
DIFFERENCE
+$2,500
STATUS
LINE ITEM
Tile Work
ESTIMATED
$3,500
DIFFERENCE
+$3,500
STATUS
LINE ITEM
Misc Finish Allowance
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
INTERIOR FINISHES COMPLETE
ESTIMATED
$69,400
ACTUAL
$0
DIFFERENCE
+$69,400
HARD COSTS - SITE & FINAL ITEMS
Section 8 of 8
LINE ITEM
Finish Grading
ESTIMATED
$1,500
DIFFERENCE
+$1,500
STATUS
LINE ITEM
Debris Removal
ESTIMATED
$800
DIFFERENCE
+$800
STATUS
LINE ITEM
Concrete/Asphalt Drives & Walks
ESTIMATED
$4,500
DIFFERENCE
+$4,500
STATUS
LINE ITEM
Privacy Fence
ESTIMATED
$2,500
DIFFERENCE
+$2,500
STATUS
LINE ITEM
Landscaping
ESTIMATED
$3,500
DIFFERENCE
+$3,500
STATUS
LINE ITEM
Final Clean
ESTIMATED
$600
DIFFERENCE
+$600
STATUS
LINE ITEM
Miscellaneous / Site Overages
ESTIMATED
$0
DIFFERENCE
+$0
STATUS
LINE ITEM
Contingency
ESTIMATED
$15,000
DIFFERENCE
+$15,000
STATUS
SITE & FINAL ITEMS COMPLETE
ESTIMATED
$28,400
ACTUAL
$0
DIFFERENCE
+$28,400