Homeowner Name:___

_Wily_

Leavitt Brothers Construction

_________________________

Lot Number:____________________________________
Subdivision:____________________________________
Address:______________________________________

Estimate Budget

Draw 1

Draw 2

Draw 3

Draw 4

Total Draws

Estimate to
Finish

Grand Total

Date Submitted:
1. PRELIMINARY
100

Architectural plans

101

Achitectural review

102

Structural engineering

103

Permits / connection fees

104

Stakeout / survey

105

Interior decorating

106

Silt / construction fence

107

Lighting Design

$0.00

$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$4,000.00
$1,200.00

$0.00
$0.00
$0.00
$0.00
$4,000.00
$1,200.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$4,500.00
$3,000.00
$0.00
$0.00
$0.00
$5,000.00
$5,000.00
$5,000.00
$0.00
$2,500.00
$5,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,500.00
$1,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$4,500.00
$3,000.00
$0.00
$0.00
$0.00
$5,000.00
$5,000.00
$5,000.00
$0.00
$2,500.00
$5,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,500.00
$1,500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$14,000.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$14,000.00
$0.00
$0.00
$0.00

2. TEMPORARY UTILITIES
200

Electric

201

Heat

202

Toilet

203
204

Water
Dumpsters & demolition

205

Construction clean up

5,000.00
1,500.00

4,000.00
1,200.00

3. FOUNDATION
300

Excav / backfill / grade

301

Footing / foundation labor

302

Footing / fnd. Concrete / pump

303

Spandeck

304

Window wells

305

Walkout rock walls & steps

306

Bsmt floor mat. / labor / pump

307

Garage floor mat. / labor

308

Damp proofing

309

Trucking / gravel / dirt work

310

Gas yard line

311

Sewer / water / power trench

4. ROUGH

400

Framing labor

401

Lumber / trusses

402

Structural timber frame

403

Structural steel

404

Porch cap

405

Windows

406

Doors exterior

407

Window & door install

408

House wrap

409

HVAC

410

Plumbing

411

Radiant heat

412

Radiant concrete

412

Fire sprinklers

414

Sewer pump

415

Jetted tub

416

Electrical

417

Fireplace / fleu

418

Central vac

419

Security system

420

Theatre / audio

421

Intercom system

422

Structured wiring

423

Lighting control

6,000.00
4,000.00

4,500.00
3,000.00

500.00

0.00

7,000.00
10,000.00
7,000.00

5,000.00
5,000.00
5,000.00

3,000.00
7,000.00

2,500.00
5,500.00

6,500.00
2,200.00

4,500.00
1,500.00

5. EXTERIOR ROUGH
500

Roof mat. & labor

501

Metal copper roof

502

Brick

503

Stone

504

Pre-cast concrete

505

Stucco

506

Siding

507

Soffit / facia / gutters

508

Aluminum crown

14,000.00

14,000.00

Estimate Budget

Draw 1

Draw 2

Draw 3

Draw 4

Total Draws

Estimate to
Finish

Grand Total

Estimate Budget

Draw 1

Draw 2

Draw 3

Draw 4

Total Draws

Insulation

601

Sound insulation & radiant barrier

602

Drywall

603

Tile floor / shower material

604

Tile floor / shower labor

605

Hardwood flooring

606

Protective products

607

Fireplace mantels

608

Fireplace facings

609

Interior doors

610

Interior finish mat

611

Finish carp. labor

612

Interior beams

613

Interior stairs & railings

614

Cabinets

615

Countertops

616

Tile backsplash

617

Painting

618

Specialty painting

$500.00
$2,000.00
$5,000.00
$2,500.00
$2,500.00
$6,000.00
$1,500.00
$1,000.00
$1,000.00
$600.00
$2,000.00
$3,000.00

$500.00
$1,000.00
$4,500.00
$2,200.00
$2,200.00
$5,000.00
$1,000.00
$700.00
$700.00
$500.00
$1,800.00
$2,000.00

$3,000.00
$22,000.00
$6,000.00
$1,500.00
$16,000.00

$2,500.00
$18,000.00
$5,000.00
$1,000.00
$12,000.00

619

Grand Total

$500.00
$1,000.00
$4,500.00
$2,200.00
$2,200.00
$5,000.00
$1,000.00
$700.00
$700.00
$500.00
$1,800.00
$2,000.00
$0.00
$2,500.00
$18,000.00
$5,000.00
$1,000.00
$12,000.00
$0.00
$0.00

$0.00
$500.00
$1,000.00
$4,500.00
$2,200.00
$2,200.00
$5,000.00
$1,000.00
$700.00
$700.00
$500.00
$1,800.00
$2,000.00
$0.00
$2,500.00
$18,000.00
$5,000.00
$1,000.00
$12,000.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$1,500.00
$5,000.00
$600.00
$500.00
$800.00
$400.00
$0.00
$8,000.00
$1,500.00
$0.00

$0.00
$1,500.00
$5,000.00
$600.00
$500.00
$800.00
$400.00
$0.00
$8,000.00
$1,500.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$400.00
$0.00
$0.00
$0.00
$0.00

$0.00
$400.00
$0.00
$0.00
$0.00
$0.00

$0.00
$7,500.00
$7,500.00
$0.00

$0.00
$7,500.00
$7,500.00
$0.00

6. INTERIOR ROUGH
600

Estimate to
Finish

7. EXTERIOR FINISH
700

Garage doors / openers

701

Shutters / gable vents

702

Ext. trim / corbels / caulking

703

Exterior rough sawn timber

704

Cupolas & finials

704

Decks

706

Exterior railings

707

Garage floor coatings

708

Final grade

709

Curb cut

710

Drive / patio / sidewalk

711

Foundation plaster

712

Rain gutter extension / mis.

713

Landscape
8. INTERIOR FINISH

800

Paint repair & touch up

801

Lighting fixtures

802

Appliances

803

Aplliance installation

804

Hardware

805

Shower doors

806

Mirrors

807

Closet organizers

808

Carpet

809

Final clean

$2,000.00
$10,000.00
$900.00
$800.00
$1,500.00
$500.00

$1,500.00
$5,000.00
$600.00
$500.00
$800.00
$400.00

$10,000.00
$1,800.00

$8,000.00
$1,500.00

810
9. MISCELLANEOUS
900

Pools / sport courts

901

Energy star program

902

Winter conditions

903

Waterfall

904
10. FINANCES, INS., FEES
100

Builders risk insurance

1001 Liability insurance

$500.00

$400.00

$9,000.00
$9,000.00

$7,500.00
$7,500.00

1002 Construction interest

1003 Loan fees / closing costs
1004 Sales commission
1005 Contingency
11. BUILDER
1100 Lot
1101 Mgmt supervision / overhead
1102 Contractor fee
DRAW AMT PAID BY BANK

Estimate Budget
Totals

$195,800.00

Draw 1

$150,000.00

Draw 2

$0.00

Draw 3

$0.00

Draw 4

$0.00

Total Draws

$150,000.00

Estimate to
Finish

$0.00

Grand Total

$150,000.00

Estimate
Budget

Draw 1

Draw 2

Draw 3

Draw 4

Draw 5

Draw 6

Total Draws

Estimate to
Finish

600 Insulation
601 Sound insulation
602 Drywall
603 Tile floor / shower material
604 Tile floor / shower labor
605 Hardwood flooring
606 Protective products
607 Fireplace mantels
608 Fireplace facings
609 Interior doors
610 Interior finish mat
611 Finish carp. labor
612 Interior beams
613 Interior stairs & railings
614 Cabinets
615 Coutertops
616 Tile backsplash
617 Painting
618 Specialty painting
619

Grand Total

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00

6. INTERIOR ROUGH

7. EXTERIOR FINISH
700 Garage doors / openers
701 Shutters / gable vents
702 Ext. trim / corbels / caulking
703 Exterior rough sawn timber
704 Cupolas & finials
704 Decks
706 Exterior railings
707 Garage floor coatings
708 Final grade
709 Curb cut
710 Drive / patio / sidewalk
711 Foundation plaster
712 Rain gutter extension / mis.
713 Landscape
8. INTERIOR FINISH
800 Paint repair & touch up
801 Lighting fixtures
802 Appliances
803 Aplliance installation
804 Hardware
805 Shower doors
806 Mirrors
807 Closet organizers
808

Carpet

809

Final clean

810
9. MISCELLANEOUS
900 Pools / sport courts
901 Energy star program
902 Winter conditions
903 Waterfall
904
10. FINANCES, INS., FEES
100 Builders risk insurance
1001 Liability insurance
1002 Construction interest
1003 Loan fees / closing costs
1004 Sales commission
1005 Contingency
11. BUILDER
1100 Lot
1101 Mgmt supervision / overhead
1102 Contractor fee
DRAW AMT PAID BY BANK
Totals

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00