|
National Average |
|||||||
|
(Compare to National Averages) |
|||||||
|
Project Name: |
Project Lot Size: |
11,186 |
|||||
|
Date: |
Project Finished Area: |
2,776 |
|||||
|
1 |
SALE PRICE BREAKDOWN (from Estimate) |
Budget |
Share of Price |
Share of Price |
|||
|
A. |
Finished Lot Cost (including financing cost) |
21.50% |
|||||
|
B. |
Total Construction Cost |
55.57% |
|||||
|
C. |
Financing Cost |
1.78% |
|||||
|
D. |
Overhead and General Expenses |
5.10% |
|||||
|
E. |
Marketing Cost |
1.24% |
|||||
|
F. |
Sales Commission |
4.08% |
|||||
|
G. |
Profit |
10.73% |
|||||
|
Total Sales Price: |
100.00% |
||||||
|
2 |
CONSTRUCTION COST BREAKDOWN (from Estimate) |
Budget |
% Const Cost |
% Const Cost |
|||
|
2.1 |
Site Work (sum of A to E) |
6.69% |
|||||
|
A. |
Building Permit Fees |
1.68% |
|||||
|
B. |
Impact Fee |
0.88% |
|||||
|
C. |
Water and Sewer Fees/Inspections |
2.04% |
|||||
|
D. |
Architecture. Engineering |
1.38% |
|||||
|
E. |
Other |
0.70% |
|||||
|
2.2 |
Foundations (sum of F to G) |
10.80% |
|||||
|
F. |
Excavation, Foundation, Concrete, Backfill |
10.68% |
|||||
|
G. |
Other |
0.12% |
|||||
|
2.3 |
Framing (sum of H to L) |
17.30% |
|||||
|
H. |
Framing (including roof) |
15.01% |
|||||
|
I. |
Trusses (if not included above) |
1.60% |
|||||
|
J. |
Sheathing (if not included above) |
0.32% |
|||||
|
K. |
General Metal, Steel |
0.31% |
|||||
|
L. |
Other |
0.05% |
|||||
|
2.4 |
Exterior Finishes (sum of M to P) |
13.91% |
|||||
|
M. |
Exterior Wall Finish |
6.48% |
|||||
|
N. |
Roofing |
3.25% |
|||||
|
O. |
Windows and Doors (including Garage Door) |
3.87% |
|||||
|
P. |
Other |
0.31% |
|||||
|
2.5 |
Major Systems Rough-ins (sum of O to T) |
13.77% |
|||||
|
Q. |
Plumbing (except fixtures) |
4.63% |
|||||
|
R. |
Electrical (except fixtures) |
4.25% |
|||||
|
S. |
HVAC |
4.71% |
|||||
|
T. |
Other |
0.18% |
|||||
|
2.6 |
Interior Finishes (sum of U to AE) |
28.58% |
|||||
|
U. |
Insulation |
2.20% |
|||||
|
V. |
Drywall |
4.43% |
|||||
|
W. |
Interior Trim, Doors, and Mirrors |
4.61% |
|||||
|
X. |
Painting |
2.97% |
|||||
|
Y. |
Lighting |
1.30% |
|||||
|
Z. |
Cabinets, Countertops |
4.96% |
|||||
|
AA. |
Appliances |
1.49% |
|||||
|
AB. |
Flooring |
4.29% |
|||||
|
AC. |
Plumbing Fixtures |
1.35% |
|||||
|
AD. |
Fireplace |
0.57% |
|||||
|
AE. |
Other |
0.40% |
|||||
|
2.7 |
Final Steps (sum of AF to AJ) |
6.98% |
|||||
|
AF. |
Landscaping |
2.46% |
|||||
|
AG. |
Outdoor Structures (Deck, Patio, Porches |
1.26% |
|||||
|
AH. |
Driveway |
1.85% |
|||||
|
AI. |
Clean Up |
1.10% |
|||||
|
AJ. |
Other |
0.30% |
|||||
|
2.8 |
Other |
1.99% |
|||||
|
TOTAL |
100.00% |
||||||