(pdf) MASTER COPY #2 - 5023 Stillbrooke Dr

Laundry Box Drain $20.00 $30.00 1 $50.00
Refrigerator Box Drain $20.00 $30.00 1 $50.00
Upgraded Kitchen Faucet $45.00 $300.00 1 $345.00
Upgraded bathroom faucet $30.00 $80.00 4 $440.00
Undermount bathroom sink $30.00 $40.00 4 $280.00
Quarter Stop Valves $25.00 $15.00 12 $480.00
Upgraded Shower Head $40.00 $140.00 2 $360.00
Upgraded bathroom hardware $30.00 $120.00 2 $300.00
Upgraded Kitchen Sink (single basin) $40.00 $300.00 1 $340.00
Disposal $45.00 $100.00 1 $145.00
Bedroom Fan $35.00 $145.00 3 $540.00
Framed Mirror $20.00 $140.00 4 $640.00
Vanity Lights $25.00 $119.00 4 $576.00
Door Stops $2.00 $1.00 14 $42.00
Flooring Tile (Per SQFT installation) $4.50 $2.95 90 $670.50
Flooring Vinyl Plank (Per SQFT installation) $2.00 $2.50 1750 $7,875.00
Toilets $60.00 $185.00 2 $490.00
Bathroom exhaust fans $80.00 $50.00 2 $260.00
Glass Shower Door (2 panel) $0.00 $1,300.00 1 $1,300.00
Range - 4 Burner $45.00 $1,000.00 1 $1,045.00
Vent Hood $45.00 $600.00 1 $645.00
Dish Washer $45.00 $500.00 1 $545.00
OTR Microwave $45.00 $375.00 1 $420.00
House Numbers $5.00 $3.00 5 $40.00
Door bell $20.00 $80.00 1 $100.00
Mailbox $20.00 $100.00 1 $120.00
Interior House Cleaning (SQFT) $0.25 $0.00 1800 $450.00
*TOTAL COST ESTIMATE: $110,287.95 $120,287.95
*PROJECT TIMELINE:
*GC
PROJECT
FEE:
TIMELINE:
10-12
$26,534.04
Weeks
*TOTAL COST OF REHAB: $146,829.99
******************************************************
GC Fee (15%) $16,543.04
*BUY
GC FEE:
NOW, AS-IS, BEFORE THE REHAB:
$16,534.04
$270,000.00
Total Cost Estimate $110,287
10-12 Weeks 10-12
Project Duration (Weeks)
weeks
Total $126,829.99
*BUY NOW AND LET US COMPLETE THE $425,000.00
TOTAL
PROJECT
COST
FOR
OF
YOU
REHAB: $126,829.99
.