Garage Cost Estimate & Materials List Date Amount
Construction Square Footage Cost                 6/8/2007 $309.72
Button 24
First Floor Square Footage (±) 830[1]               9/21/2007 $50.75
Second Floor Square Footage (±) 330[2]               3/7/2007 $2,272.87
Total Square Footage (±) 1160               3/12/2007 $72.15
    Guess Estimate       Actual Diff 3/13/2007 $798.51
Construction Cost Per Square Foot   $30.00 $41.36       $21.11   4/9/2007 $29.98
Total Construction Cost   $34,800.00 $47,983.22       $24,491.93 ($2,395.93) 3/9/2007 $58.30
4/2/2007 $63.11
  Estimate Actual   6/15/2007 $792.10
Other Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff 7/14/2007 $238.57
Building Permit 1 $800.00 $800.00 06/08/07 1 $288.00 $288.00 $512.00 7/25/2007 $6.84
Lowes Discount Coupons (Paypal) 0 0 $0.00 09/21/07 1 5.29 $5.29 ($5.29) 6/28/2007 $251.22
Other Total 1 1.7% $800.00   1 1.2% $293.29 $506.71 7/26/2007 $5,095.92
7/20/2007 $68.85
7/6/2007 $93.53
  Estimate Actual   4/21/2007 $52.81
Retaining Wall Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff 5/31/2007 $534.45
Wall Blocks 300 $6.50 $1,950.00 03/07/07 1 $2,272.87 $2,272.87 ($322.87) 5/11/2007 $293.84
Cap Blocks 40 $5.00 $200.00 03/07/07 1 $0.00 $0.00 $200.00 [3] 4/13/2007 $464.15
Drainage Pipe (Feet) 100 $0.50 $50.00 03/12/07 1 $39.38 $39.38 $10.62 5/19/2007 $6.90
Gravel (Tons) 20 $20.00 $400.00 03/13/07 21.59 $20.50 $442.60 ($42.60) 4/30/2007 $168.10
Sand (Tons) 20 $20.00 $400.00 03/13/07 21.57 $16.50 $355.91 $44.10 5/1/2007 ($25.00)
Soil Barrier 1 $50.00 $50.00 04/09/07 2 $14.99 $29.98 $20.02 10/29/2007 $2,890.37
Soil Barrier 0 $0.00 $0.00 03/12/07 2 $14.99 $29.98 ($29.98) 5/12/2007 $172.07
Jack Hammer Rental 0 $0.00 $0.00 03/09/07 1 $58.30 $58.30 ($58.30) 1/5/2008 $633.90
PVC 0 $0.00 $0.00 03/12/07 1 $2.79 $2.79 ($2.79) 12/31/2007 $626.35
Geo Grid 4 $30.00 $120.00 04/02/07 1 $63.11 $63.11 $56.89 1/2/2008 $43.48
Retaining Wall Total 485 6.6% $3,170.00   53.16 13.5% $3,294.91 ($124.91) 9/7/2007 $147.61
9/20/2007 $980.25
9/1/2007 $85.68
  Estimate Actual   10/13/2007 $393.73
Foundation Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff 11/10/2007 $414.55
#4 40,000 Rebar (feet) 1600 $0.50 $800.00 06/15/07 100 $6.19 $619.00 $181.00 8/31/2007 $4,841.78
#4 40,000 Rebar (feet) 0 $0.00 $0.00 07/14/07 25 $3.47 $86.75 ($86.75) 12/14/2007 $251.50
Anchor Bolts 1/2in Washers 0 $0.00 $0.00 07/25/07 6 $0.25 $1.50 ($1.50) 10/27/2007 $74.96
Anchor Bolts 1/2in x 6in 43 $2.00 $86.00 06/28/07 50 $0.82 $40.79 $45.21 10/26/2007 $477.29
Anchor Bolts 1/2in x 6in 0 $0.00 $0.00 07/25/07 6 $0.89 $5.34 ($5.34) 9/28/2007 $163.83
Concrete 24.3 $110.00 $2,673.00 07/26/07 1 $4,195.92 $4,195.92 ($1,522.92) 10/4/2007 $125.92
Concrete Bricks 50 $1.00 $50.00 06/28/07 50 $0.58 $29.00 $21.00 11/3/2007 $334.60
Concrete Vibrator Rental  0 $0.00 $0.00 07/20/07 1 $35.00 $35.00 ($35.00) 11/24/2007 $136.40
Fast Set Concrete, Sewer Pipes 0 $0.00 $0.00 07/06/07 4 $5.97 $23.88 ($23.88)
Fast Set Concrete, Sewer Pipes 0 $0.00 $0.00 07/14/07 4 $5.97 $23.88 ($23.88)
Finishing Labor 1 $800.00 $800.00 07/26/07 1 $900.00 $900.00 ($100.00)
Flagging Tape 0 $0.00 $0.00 04/21/07 4 $1.99 $7.96 ($7.96)
Forms 1 $200.00 $200.00   1 $0.00 $0.00 $200.00
Forms 2x10x10 0 $0.00 $0.00 05/31/07 9 $9.38 $84.42 ($84.42)
Forms 2x10x10 0 $0.00 $0.00 06/15/07 4 $9.38 $37.52 ($37.52)
Forms 2x10x12 0 $0.00 $0.00 05/31/07 4 $10.75 $43.00 ($43.00)
Forms 2X4X96 0 $0.00 $0.00 05/11/07 10 $2.50 $25.00 ($25.00)
Forms 2X4X96 0 $0.00 $0.00 05/31/07 34 $2.50 $85.00 ($85.00)
Forms 2X4X96 0 $0.00 $0.00 06/15/07 20 $2.50 $50.00 ($50.00)
Forms 2X4X96 0 $0.00 $0.00 06/28/07 20 $2.60 $52.00 ($52.00)
Forms 2X4X96 0 $0.00 $0.00 07/06/07 20 $2.60 $52.00 ($52.00)
Forms 2X4X96 0 $0.00 $0.00 07/14/07 20 $2.60 $52.00 ($52.00)
Forms Rebar 1/2 X 48" 0 $0.00 $0.00 05/11/07 8 $1.83 $14.64 ($14.64)
Forms Rebar 1/2 X 96" 0 $0.00 $0.00 05/31/07 9 $3.47 $31.23 ($31.23)
Gravel (Tons) 20 $20.00 $400.00 04/13/07 1 $464.15 $464.15 ($64.15)
Ground Rod 0 $0.00 $0.00 07/20/07 1 $11.97 $11.97 ($11.97)
OSB 0 $0.00 $0.00 06/28/07 2 $5.98 $11.96 ($11.96)
Plastic Sheets for forms 0 $0.00 $0.00 07/14/07 3 $10.94 $32.82 ($32.82)
Plastic Sheets for forms 0 $0.00 $0.00 07/20/07 2 $10.94 $21.88 ($21.88)
Rebar Caps 0 $0.00 $0.00 06/08/07 3 $7.24 $21.72 ($21.72)
Rebar Delivery 0 $0.00 $0.00 06/15/07 1 $59.00 $59.00 ($59.00)
Rebar Ties 1000 $0.01 $10.00 06/15/07 1 $12.58 $12.58 ($2.58)
Rebar Ties 0 $0.00 $0.00 07/14/07 1 $11.97 $11.97 ($11.97)
Sill Sealer 0 $0.00 $0.00 06/15/07 1 $7.48 $7.48 ($7.48)
Stakes 36" 0 $0.00 $0.00 04/21/07 13 $3.45 $44.85 ($44.85)
Stakes 36" 0 $0.00 $0.00 05/19/07 2 $3.45 $6.90 ($6.90)
Trencher Rental 0 $0.00 $0.00 04/30/07 1 $168.10 $168.10 ($168.10)
Trencher Rental 0 $0.00 $0.00 05/01/07 1 -$25.00 -$25.00 $25.00
Vapor Barrier 0 $0.00 $0.00 06/28/07 1 $24.37 $24.37 ($24.37)
Vapor Barrier 0 $0.00 $0.00 06/28/07 1 $51.17 $51.17 ($51.17)
Vapor Barrier 0 $0.00 $0.00 06/28/07 1 $38.27 $38.27 ($38.27)
Vapor Barrier 1 $50.00 $50.00   1 $0.00 $0.00 $50.00
Foundation Total 2740.3 10.6% $5,069.00   448 30.5% $7,460.02 ($2,391.02)
  Estimate Actual  
Window Schedule Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
2'-6" x 3'-0" Double Sash 6 $650.00 $3,900.00   1 $0.00 $0.00 $3,900.00
3'-0" x 4'-8" Double Sash 1 $650.00 $650.00   1 $0.00 $0.00 $650.00
Window 37x57 0 $0.00 $0.00 10/29/07 2 $273.43 $546.86 ($546.86)
Screen 37x57 0 $0.00 $0.00 10/29/07 2 $24.45 $48.90 ($48.90)
Window  37x57 0 $0.00 $0.00 10/29/07 2 $284.47 $568.94 ($568.94)
Screen  37x57 0 $0.00 $0.00 10/29/07 2 $24.45 $48.90 ($48.90)
Window  33x41 0 $0.00 $0.00 10/29/07 2 $227.93 $455.86 ($455.86)
Screen  33x41 0 $0.00 $0.00 10/29/07 2 $19.49 $38.98 ($38.98)
Window  29x35 0 $0.00 $0.00 10/29/07 2 $199.66 $399.32 ($399.32)
Screen  29x35 0 $0.00 $0.00 10/29/07 2 $17.00 $34.00 ($34.00)
Window  29x41 0 $0.00 $0.00 10/29/07 3 $208.39 $625.17 ($625.17)
Screen  29x41 0 $0.00 $0.00 10/29/07 3 $18.51 $55.53 ($55.53)
Window Schedule Totals 7 9.5% $4,550.00   24 11.5% $2,822.46 $1,727.54
  Estimate Actual  
Door Schedule[4] Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
3'-0" x 6'-8" 6-Panel[5] 1 $200.00 $200.00   0   $0.00 $0.00
8'-0" x 6'-8" Garage Overhead (Future)[6] 2 $1,000.00 $2,000.00   0   $0.00 $0.00
2'-6" x 6'-8" 6-Panel[7] 3 $120.00 $360.00   0   $0.00 $0.00
2'-6" x 6'-8" 6-Panel, Temp[8] 1 $50.00 $50.00   0   $0.00 $0.00
Garage Door Opener (Future) 2 $200.00 $400.00   0   $0.00 $0.00
Door Knob Sets 4 $30.00 $120.00   0   $0.00 $0.00
Front Door Lock 1 $100.00 $100.00   0   $0.00 $0.00
Door Schedule Totals 14 6.7% $3,230.00   0 0.0% $0.00 $0.00
  Estimate Actual  
Electrical Schedule Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
Breaker Panel 1 $200.00 $200.00   0   $0.00 $0.00
Breakers 20 $15.00 $300.00   0   $0.00 $0.00
Wire, Romex 12/2 2000 $1.00 $2,000.00   0   $0.00 $0.00
Wire, Romex 10/3 (Water Heater, Dryer)) 200 $2.00 $400.00   0   $0.00 $0.00
Wire, Romex 6/3 (Stove) 60 $3.00 $180.00   0   $0.00 $0.00
Wire, UF 10/3 (Well, Temp Electric) 250 $1.00 $250.00 05/31/07 1 $259.00 $259.00 ($9.00)
Power Receptacles 15 $2.00 $30.00   0   $0.00 $0.00
Switches 8 $2.00 $16.00   0   $0.00 $0.00
Electric Boxes 50 $2.00 $100.00   0   $0.00 $0.00
Smoke Detector 2 $25.00 $50.00   0   $0.00 $0.00
Bathroom Room Light 1 $50.00 $50.00   0   $0.00 $0.00
Bathroom Shower Light 1 $30.00 $30.00   0   $0.00 $0.00
Bathroom Vanity Light 1 $50.00 $50.00   0   $0.00 $0.00
Exterior Light 6 $20.00 $120.00   0   $0.00 $0.00
Door Porch Light 1 $50.00 $50.00   0   $0.00 $0.00
Bathroom Vent 1 $100.00 $100.00   0   $0.00 $0.00
Telephone Wiring 100 $0.30 $30.00   0   $0.00 $0.00
Garage Florescent Light Fixtures 10 $50.00 $500.00   0   $0.00 $0.00
Plugs, Temp Electric 0 $0.00 $0.00 05/31/07 2 $1.59 $3.18 ($3.18)
Electric Box, Temp Electric 0 $0.00 $0.00 05/31/07 1 $12.21 $12.21 ($12.21)
Electric Box Cover, Temp Electric 0 $0.00 $0.00 05/31/07 1 $12.59 $12.59 ($12.59)
Wire Clamp, Temp Electric 0 $0.00 $0.00 05/31/07 1 $3.82 $3.82 ($3.82)
Plug, Temp Electric 0 $0.00 $0.00 06/15/07 1 $2.99 $2.99 ($2.99)
Wire Clamp, Temp Electric 0 $0.00 $0.00 06/15/07 1 $1.37 $1.37 ($1.37)
Wire Hold Down, Temp Electric 0 $0.00 $0.00 06/15/07 1 $2.16 $2.16 ($2.16)
Tools/Misc Consumables 1 $100.00 $100.00   0   $0.00 $0.00
Electrical Schedule Totals 2728 9.5% $4,556.00   9 1.2% $297.32 ($47.32)
  Estimate Actual  
Plumbing Schedule Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
Sewer                
Sewer 10' X 4" Pipe 6 $10.00 $60.00 05/11/07 6 $13.30 $79.80 ($19.80)
Sewer 10' X 3" Pipe 2 $6.00 $12.00 05/11/07 2 $9.50 $19.00 ($7.00)
Sewer 10' X 2" Pipe 4 $4.00 $16.00 05/11/07 4 $5.79 $23.16 ($7.16)
Sewer 4" Coupler 6 $3.00 $18.00 05/11/07 6 $1.93 $11.58 $6.42
Sewer 2" 45 Coupler[9] 1 $4.00 $4.00 05/11/07 2 $1.78 $3.56 $0.44
Sewer 3" 90 Coupler[10] 1 $5.00 $5.00 05/11/07 1 $2.19 $2.19 $2.81
Sewer 2" 90 Coupler[11] 5 $4.00 $20.00 05/11/07 5 $1.74 $8.70 $11.30
Sewer 4" Long 90 Coupler[12] 1 $6.00 $6.00 05/11/07 1 $10.38 $10.38 ($4.38)
Sewer 4"X2"X4" Wye[13] 1 $10.00 $10.00 05/11/07 1 $8.94 $8.94 $1.06
Sewer 4"X3"X4" Wye[14] 1 $10.00 $10.00 05/11/07 1 $7.44 $7.44 $2.56
Sewer 4"X4"X2" Wye[15] 1 $10.00 $10.00 05/12/07 1 $7.62 $7.62 $2.38
Fitting 0 $0.00 $0.00 05/11/07 1 $8.49 $8.49 ($8.49)
Fitting 0 $0.00 $0.00 05/11/07 2 $6.31 $12.62 ($12.62)
Sewer 4" Kelly Fitting 1 $20.00 $20.00 05/11/07 1 $15.72 $15.72 $4.28
Sewer 4"X2" Sanitary Tee[16] 1 $5.00 $5.00 05/11/07 1 $6.91 $6.91 ($1.91)
Sewer 2"X2" Sanitary Tee[17] 1 $5.00 $5.00 05/11/07 1 $1.45 $1.45 $3.55
Sewer 2"X2" Street 90[18] 2 $5.00 $10.00 05/11/07 2 $1.93 $3.86 $6.14
Sewer Closet Flange 1 $6.00 $6.00 05/11/07 1 $5.23 $5.23 $0.77
Shower Trap, 2" Street 90 0 $0.00 $0.00 05/12/07 2 $1.42 $2.84 ($2.84)
Sewer 2" 90 Coupler 0 $0.00 $0.00 05/12/07 1 $0.78 $0.78 ($0.78)
Test Cap 4" 0 $0.00 $0.00 05/11/07 1 $0.35 $0.35 ($0.35)
Test Cap 3" 0 $0.00 $0.00 05/11/07 1 $0.30 $0.30 ($0.30)
Test Cap 2" 0 $0.00 $0.00 05/11/07 5 $0.25 $1.25 ($1.25)
3 " Cap 0 $0.00 $0.00 06/28/07 1 $3.66 $3.66 ($3.66)
Metal Sewer Shield 0 $0.00 $0.00 07/06/07 3 $3.39 $10.17 ($10.17)
Metal Sewer Shield Wrap (Seal Sealer) 0 $0.00 $0.00 07/06/07 1 $7.48 $7.48 ($7.48)
Vent                
Vent 10' X 2" Pipe 10 $4.00 $40.00   0   $0.00 $0.00
Bathroom                
Shower Enclosure 1 $400.00 $400.00 01/05/08 1 $184.00 $184.00 $216.00
Shower Door 0 $0.00 $0.00 01/05/08 1 $332.00 $332.00 ($332.00)
Shower Base 1 $200.00 $200.00 05/12/07 1 $146.00 $146.00 $54.00
Shower Drain 0 $0.00 $0.00 05/12/07 1 $14.83 $14.83 ($14.83)
Toilet 1 $200.00 $200.00   0   $0.00 $0.00
Wax Ring 1 $5.00 $5.00   0   $0.00 $0.00
Sink/Vanity 1 $250.00 $250.00   0   $0.00 $0.00
Toilet Water Line 1 $15.00 $15.00   0   $0.00 $0.00
Shower Head/Faucet 1 $300.00 $300.00   0   $0.00 $0.00
Bathroom Faucet 1 $150.00 $150.00   0   $0.00 $0.00
Garage                
Water Heater 1 $300.00 $300.00 12/31/07 1 $626.35 $626.35 ($326.35)
PEX Manifold 2 $100.00 $200.00   0   $0.00 $0.00
PEX Pipe 500 $0.50 $250.00   0   $0.00 $0.00
PEX Fittings 50 $5.00 $250.00   0   $0.00 $0.00
PEX Crimper 1 $110.00 $110.00 01/02/08 1 $43.48 $43.48 $66.52
Kitchen Sink 1 $100.00 $100.00   0   $0.00 $0.00
Outside Hose Bib 2 $25.00 $50.00   0   $0.00 $0.00
Water Line from Well 10 $3.00 $30.00   0   $0.00 $0.00
Washer Hose/Drain Box 1 $20.00 $20.00   0   $0.00 $0.00
Tools/Misc Consumables 1 $100.00 $100.00   1   $0.00 $100.00
Purple Primer 0 $0.00 $0.00 05/11/07 1 $6.60 $6.60 ($6.60)
PVC Cement 0 $0.00 $0.00 05/11/07 1 $6.69 $6.69 ($6.69)
PVC Cement 0 $0.00 $0.00 05/11/07 1 $9.98 $9.98 ($9.98)
1" PVC Water Line 0 $0.00 $0.00 07/14/07 2 $2.79 $5.58 ($5.58)
Purple Primer 0 $0.00 $0.00 07/14/07 1 $3.49 $3.49 ($3.49)
PVC Ball Valve, Water Shut Off 0 $0.00 $0.00 07/14/07 1 $5.29 $5.29 ($5.29)
1" PVC 90 Elbow, Water Line 0 $0.00 $0.00 07/14/07 2 $0.43 $0.86 ($0.86)
1" PVC Cap, Water Line 0 $0.00 $0.00 07/14/07 1 $0.51 $0.51 ($0.51)
PVC Cement 0 $0.00 $0.00 07/14/07 1 $4.96 $4.96 ($4.96)
Valve Box, Water Line 0 $0.00 $0.00 07/14/07 1 $10.46 $10.46 ($10.46)
Plumbing Schedule Totals 622 6.6% $3,187.00   64 6.8% $1,664.56 ($337.56)
  Estimate Actual  
Bathroom Items Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
Hamper 1 $50.00 $50.00   0   $0.00 $0.00
Medicine Cabinet 1 $200.00 $200.00   0   $0.00 $0.00
Towel Rack 2 $20.00 $40.00   0   $0.00 $0.00
Toilet Paper Holder 1 $20.00 $20.00   0   $0.00 $0.00
Window Blinds 2 $25.00 $50.00   0   $0.00 $0.00
Window Valence 2 $20.00 $40.00   0   $0.00 $0.00
Linen Shelf 1 $75.00 $75.00   0   $0.00 $0.00
Baseboad Molding (ft) 90 $2.00 $180.00   0   $0.00 $0.00
Tile Floor (sqft) 80 $2.00 $160.00   0   $0.00 $0.00
Mastic 1 $50.00 $50.00   0   $0.00 $0.00
Grout 1 $60.00 $60.00   0   $0.00 $0.00
Sealer 1 $20.00 $20.00   0   $0.00 $0.00
Wallpaper (roll) 6 $15.00 $90.00   0   $0.00 $0.00
Trash Can 1 $10.00 $10.00   0   $0.00 $0.00
Bathroom Totals 190 2.2% $1,045.00   0 0.0% $0.00 $0.00
  Estimate Actual  
HVAC Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
Compressor Pad 1 $100.00 $100.00   0   $0.00 $0.00
Heat Pump/Compressor 1 $1,500.00 $1,500.00   0   $0.00 $0.00
Air Handler 1 $800.00 $800.00   0   $0.00 $0.00
Thermostat Wire 1 $20.00 $20.00   0   $0.00 $0.00
Thermostat 1 $100.00 $100.00   0   $0.00 $0.00
Ducts (ft) 100 $3.00 $300.00   0   $0.00 $0.00
Return Ducts (ft) 100 $5.00 $500.00   0   $0.00 $0.00
Registers 7 $10.00 $70.00   0   $0.00 $0.00
Return Registers 2 $25.00 $50.00   0   $0.00 $0.00
HVAC Totals 214 7.2% $3,440.00   0 0.0% $0.00 $0.00
  Estimate Actual  
Framing Stud Schedule Quantity (±) Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
10D Galvinized Nails 0 $0.00 $0.00 09/21/07 2 $8.88 $17.76 ($17.76)
12" Nail Strap 0 $0.00 $0.00 09/21/07 50 $0.46 $23.00 ($23.00)
16D Nails 0 $0.00 $0.00 09/07/07 1 $6.89 $6.89 ($6.89)
2" x 10" x 10' Valley Rafters 0 $0.00 $0.00 01/05/08 10 $9.64 $96.40 ($96.40)
2" x 10" x 12' Ridge 0 $0.00 $0.00 01/05/08 2 $10.75 $21.50 ($21.50)
2" x 10" x 16' Ridge 0 $0.00 $0.00 09/20/07 2 $16.82 $33.64 ($33.64)
2" x 12" x 10' Header 0 $0.00 $0.00 09/01/07 5 $10.77 $53.85 ($53.85)
2" x 16" x 25' TJI 20 $75.00 $1,500.00   1 $0.00 $0.00 $1,500.00
2" x 4" x 10' Pressure Treated 0 $0.00 $0.00 09/20/07 2 $3.97 $7.94 ($7.94)
2" x 4" x 10' Studs 0 $0.00 $0.00 09/07/07 8 $3.20 $25.60 ($25.60)
2" x 4" x 10' Studs 0 $0.00 $0.00 10/13/07 20 $3.20 $64.00 ($64.00)
2" x 4" x 108" Studs 100 $2.00 $200.00   1 $0.00 $0.00 $200.00
2" x 4" x 12' Studs 0 $0.00 $0.00 09/07/07 4 $3.90 $15.60 ($15.60)
2" x 4" x 12' Studs 0 $0.00 $0.00 09/20/07 26 $3.90 $101.40 ($101.40)
2" x 4" x 8' Studs 0 $0.00 $0.00 10/13/07 50 $2.60 $130.00 ($130.00)
2" x 4" x 8' Studs 100 $2.00 $200.00 11/10/07 28 $2.18 $61.04 $138.96
2" x 6" x 10' Pressure Treated 20 $7.00 $140.00 08/31/07 20 $6.27 $125.40 $14.60
2" x 6" x 10' Studs 0 $0.00 $0.00 08/31/07 127 $4.90 $622.30 ($622.30)
2" x 6" x 10' Studs 0 $0.00 $0.00 10/13/07 16 $5.10 $81.60 ($81.60)
2" x 6" x 12' Studs 0 $0.00 $0.00 09/07/07 8 $6.13 $49.04 ($49.04)
2" x 6" x 8' Studs 300 $7.00 $2,100.00 08/31/07 45 $3.75 $168.75 $1,931.25
2" x 8" x 10' Rafters 0 $0.00 $0.00 09/07/07 6 $6.78 $40.68 ($40.68)
2" x 8" x 10' Rafters 0 $0.00 $0.00 12/14/07 30 $7.44 $223.20 ($223.20)
2" x 8" x 12' Rafters 0 $0.00 $0.00 10/27/07 4 $6.90 $27.60 ($27.60)
2" x 8" x 12' Rafters 0 $0.00 $0.00 12/14/07 3 $9.43 $28.30 ($28.30)
2" x 8" x 20' Rafters 50 $30.00 $1,500.00 09/20/07 44 $16.53 $727.45 $772.55
2" x 8" x 20' Rafters 0 $0.00 $0.00 10/26/07 20 $15.87 $317.44 ($317.44)
22" Open Web Truss 0 $0.00 $0.00 08/31/07 1 $2,200.00 $2,200.00 ($2,200.00)
5" Nail Stop Plate 0 $0.00 $0.00 09/21/07 10 $0.47 $4.70 ($4.70)
50' Roll Galvinized Flashing  0 $0.00 $0.00 08/31/07 3 $25.86 $77.58 ($77.58)
50' Rool Vinyl Sill Flashing 0 $0.00 $0.00 08/31/07 3 $22.75 $68.25 ($68.25)
8W12"T5SW ??? 0 $0.00 $0.00 11/10/07 2 $5.97 $11.94 ($11.94)
Advantech Floor 4x8x3/4 0 $0.00 $0.00 08/31/07 25 $19.98 $499.50 ($499.50)
Concrete Screws 0 $0.00 $0.00 09/20/07 1 $20.97 $20.97 ($20.97)
Construction Adhesive 0 $0.00 $0.00 08/31/07 24 $3.58 $85.92 ($85.92)
Construction Adhesive 0 $0.00 $0.00 09/28/07 24 $3.58 $85.92 ($85.92)
Decking Screws 0 $0.00 $0.00 09/28/07 3 $25.97 $77.91 ($77.91)
Decking Screws 0 $0.00 $0.00 10/04/07 3 $31.48 $94.44 ($94.44)
Decking Screws 0 $0.00 $0.00 10/04/07 1 $31.48 $31.48 ($31.48)
Dixie Delivery 0 $0.00 $0.00 09/20/07 1 $18.49 $18.49 ($18.49)
Dixie Delivery 0 $0.00 $0.00 10/26/07 1 $18.49 $18.49 ($18.49)
Duct Tape 0 $0.00 $0.00 10/29/07 1 $7.97 $7.97 ($7.97)
Foil Tape 0 $0.00 $0.00 09/01/07 1 $6.98 $6.98 ($6.98)
Hurricane Clips 0 $0.00 $0.00 10/27/07 50 $0.47 $23.50 ($23.50)
Lowes Delivery 0 $0.00 $0.00 08/31/07 1 $20.00 $20.00 ($20.00)
Lowes Delivery 0 $0.00 $0.00 10/29/07 1 $20.00 $20.00 ($20.00)
Nails 0 $0.00 $0.00 08/31/07 1 $40.07 $40.07 ($40.07)
Nails 0 $0.00 $0.00 09/20/07 1 $37.48 $37.48 ($37.48)
Nails 0 $0.00 $0.00 10/26/07 1 $47.98 $47.98 ($47.98)
Nails 0 $0.00 $0.00 10/26/07 1 $66.88 $66.88 ($66.88)
Nails 0 $0.00 $0.00 11/10/07 1 $3.97 $3.97 ($3.97)
OSB 4x8x5/8 0 $0.00 $0.00 08/31/07 80 $10.98 $878.40 ($878.40)
Plywood 2x4x1/2 0 $0.00 $0.00 09/07/07 1 $9.80 $9.80 ($9.80)
Plywood 4x8x1/2 0 $0.00 $0.00 09/20/07 2 $16.44 $32.88 ($32.88)
Rubber Caulk 0 $0.00 $0.00 08/31/07 2 $4.65 $9.30 ($9.30)
Rubber Flashing Tape 0 $0.00 $0.00 10/29/07 2 $19.97 $39.94 ($39.94)
Rubber Flashing Tape 0 $0.00 $0.00 11/03/07 2 $19.97 $39.94 ($39.94)
Seal Caulk 0 $0.00 $0.00 08/31/07 5 $5.38 $26.90 ($26.90)
Seal Caulk 0 $0.00 $0.00 09/01/07 5 $4.97 $24.85 ($24.85)
Sheathing 30 $15.00 $450.00   1 $0.00 $0.00 $450.00
Sill Sealer 0 $0.00 $0.00 08/31/07 3 $6.47 $19.41 ($19.41)
Stud Clips 0 $0.00 $0.00 11/03/07 30 $0.79 $23.70 ($23.70)
TriCounty Ace Wood 2x4x8 0 $0.00 $0.00 10/13/07 1 $118.13 $118.13 ($118.13)
Framing Stud Schedule Totals 620 12.7% $6,090.00   830 32.1% $7,864.05 ($1,774.05)
  Estimate Actual  
Roofing Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
Total Roof Shingle Square Footage (±) 1508              
                 
Roof Sheathing 4x8x5/8 Plywood Garage 34*19*2 46 $15.00 $690.00 11/10/07 20 $16.88 $337.60 $352.40
Roof Sheathing 4x8x5/8 Plywood Garage 34*19*2 0 $0.00 $0.00 11/03/07 15 $16.88 $253.20 ($253.20)
Roof Sheathing 4x8x5/8 Plywood Bathroom 12*9*2 6 $15.00 $90.00   0   $0.00 $0.00
Spacers 0 $0.00 $0.00 11/03/07 1 $4.79 $4.79 ($4.79)
Nails, 36 per Sheet 1872 $0.01 $18.72   0   $0.00 $0.00
Shingles, Bundle 50 $30.00 $1,500.00   0   $0.00 $0.00
Roofing Nails (lbs) 20 $5.00 $100.00   0   $0.00 $0.00
Tar Paper 0 $0.00 $0.00 11/03/07 1 $12.97 $12.97 ($12.97)
Felt, Rolls 15lbs 10 $15.00 $150.00 10/27/07 2 $11.93 $23.86 $126.14
Roof Felt 30lbs 0 $0.00 $0.00 10/26/07 2 $13.25 $26.50 ($26.50)
Roof Felt 30lbs 0 $0.00 $0.00 11/24/07 6 $13.25 $79.50 ($79.50)
Flashing (ft) 30 $1.00 $30.00   0   $0.00 $0.00
Plastic 0 $0.00 $0.00 11/24/07 1 $23.42 $23.42 ($23.42)
Button Nails 0 $0.00 $0.00 11/24/07 1 $33.48 $33.48 ($33.48)
Labor 1 $800.00 $800.00   0   $0.00 $0.00
Gutters 46 $15.00 $690.00   0   $0.00 $0.00
Roof Total 2081 8.5% $4,068.72   49 3.2% $795.32 $44.68
  Estimate Actual  
Exterior Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
House Wrap 1 $500.00 $500.00   0   $0.00 $0.00
Siding 1 $3,000.00 $3,000.00   0   $0.00 $0.00
Trim 1 $500.00 $500.00   0   $0.00 $0.00
Paint 10 $20.00 $200.00   0   $0.00 $0.00
Exterior Total 13 8.8% $4,200.00   0 0.0% $0.00 $0.00
  Estimate Actual  
Interior Quantity Unit Cost Total Cost Date Quantity Unit Cost Total Cost Diff
Drywall 70 $12.00 $840.00   0   $0.00 $0.00
Drywall Labor (sqft) 2574 $0.50 $1,287.00   0   $0.00 $0.00
Baseboard Trim 110 $2.00 $220.00   0   $0.00 $0.00
Wall Plates 1 $0.50 $0.50   0   $0.00 $0.00
Stair Treads 13 $20.00 $260.00   0   $0.00 $0.00
Ballusters 26 $10.00 $260.00   0   $0.00 $0.00
Railing (ft) 20 $10.00 $200.00   0   $0.00 $0.00
Microwave 1 $400.00 $400.00   0   $0.00 $0.00
Stove 1 $500.00 $500.00   0   $0.00 $0.00
Cabinets 3 $150.00 $450.00   0   $0.00 $0.00
Paint 8 $20.00 $160.00   0   $0.00 $0.00
Interior Total 2827 9.5% $4,577.50   0 0.0% $0.00 $0.00
[1]

Garage 30x25 = 750
Bathroom 8x10 = 80
Total = 830
[2]

Storage / Girls
11x30 = 330
[3]

Cap Blocks Included in Wall Blocks
[4]

This section needs accurate prices. Counts are correct.
[5]

Entry Door
[6]

The garage doors will not be installed until after the house is complete.
[7]

Bathroom Door
Water Heater Closet Door
Top of Stairs Door
[8]

This door is for our bedroom, must be the cheapest door since it will be temporary and probably disposed of after the house is complete.
[9]

Shower
[10]

Sink Drain/Washer Upturn
[11]

Shower Drain Upturn
Shower Vent Upturn
Vanity Drain Upturn
Toilet Vent Upturn
Sink/Washer Upturn
[12]

Toilet Upturn
[13]

Vanity Tie In
[14]

Sink/Washer Tie In
[15]

Shower Tie In
[16]

Toilet Vent
[17]

Shower Vent
[18]

Toilet Vent
Shower Vent