Page 1 of 4Line Item Renovation BudgetSpreadsheet created by theInstructions: Fill out estimated and actual costs in the yellow cells.Des Moines ehabbers !lub"he rest of the cells are calculated automatically.#http:$$eno%ateDSM.org&Line Item Item Estimate Unit Cost Units Actual Cost Difference % Diff1 Demolition'( '(1 ('( '( '( '(() *n%iron. emediation + ,bate'( '(1 ('( '( '( '((- Dumpster and .auling'( '(1 ('( '( '( '((4 /ew Foundation and Footings'( '(1 ('( '( '( '((0 !oncrete Flatwor1 ( Interior'( '(1 ('( '( '( '((2 Foundation epair'( '(1 ('( '( '( '((3 4aterproofing'( '(1 ('( '( '( '((5 Structural emediation'( '(1 ('( '( '( '((6 "ermite "reatment'( '(1 ('( '( '( '((17 Masonry ( "uc1point$epair'( '(1 ('( '( '( '((11 Structural Steel'( '(1 ('( '( '( '((1) Masonry ( 8ric1 and Stone'( '(1 ('( '( '( '((1- !arpentry ( ough Framing'( '(1 ('( '( '( '((14 Siding ( 4ood$!ement'( '(1 ('( '( '( '((10 Siding ( 9inyl'( '(1 ('( '( '( '((12 Stucco'( '(1 ('( '( '( '((13 oofing'( '(1 ('( '( '( '((15 Dec1 !onstruction and epair'( '(1 ('( '( '( '((16 :utters and Downspouts'( '(1 ('( '( '( '(()7 Fascia and Soffit'( '(1 ('( '( '( '(()1 Flashing'( '(1 ('( '( '( '(()) Insulation'( '(1 ('( '( '( '(()- *lectrical Ser%ice'( '(1 ('( '( '( '(()4 .9,!'( '(1 ('( '( '( '(()0 Flues and 9enting'( '(1 ('( '( '( '(()2 Sewer'( '(1 ('( '( '( '(()3 4ater Ser%ice'( '(1 ('( '( '( '(()5 Plumbing and .ot 4ater'( '(1 ('( '( '( '(()6 *lectrical 4iring'( '(1 ('( '( '( '((-7 4indows ( /ew'( '(1 ('( '( '( '((-1 4indows ( epair'( '(1 ('( '( '( '((-) Doors ( *;terior'( '(1 ('( '( '( '((-- Doors ( Interior'( '(1 ('( '( '( '((-4 Doors ( .ardware'( '(1 ('( '( '( '((-0 4eatherstripping'( '(1 ('( '( '( '((Cost as % of TotalAccepted Bid or CostChange OrdersPage ) of 4Line Item Renovation BudgetSpreadsheet created by theInstructions: Fill out estimated and actual costs in the yellow cells.Des Moines ehabbers !lub"he rest of the cells are calculated automatically.#http:$$eno%ateDSM.org&Line Item Item Estimate Unit Cost Units Actual Cost Difference % DiffCost as % of TotalAccepted Bid or CostChange Orders-2 Drywall Installation$Finishing'( '(1 ('( '( '( '((-3 Plaster$Drywall epair'( '(1 ('( '( '( '((-5 !arpentry ( Finish'( '(1 ('( '( '( '((-6 :eneral ,dditional?'( '(1 ('( '( '( '((21 >,dditional?'( '(1 ('( '( '( '((2) >,dditional?'( '(1 ('( '( '( '((2- >,dditional?'( '(1 ('( '( '( '((24 >,dditional?'( '(1 ('( '( '( '((! "u#total $"tic%s and Bric%s&'()*)%'( '( '( '((Page - of 4Line Item Renovation BudgetSpreadsheet created by theInstructions: Fill out estimated and actual costs in the yellow cells.Des Moines ehabbers !lub"he rest of the cells are calculated automatically.#http:$$eno%ateDSM.org&Line Item Item Estimate Unit Cost Units Actual Cost Difference % DiffCost as % of TotalAccepted Bid or CostChange Orders22 *;ca%ation and :rading'( '(1 ('( '( '( '((23 Site Impro%ements'( '(1 ('( '( '( '((25 ,sphalt Installation and epair'( '(1 ('( '( '( '((26 !oncrete Flatwor1 ( *;terior'( '(1 ('( '( '( '((37 !oncrete Stairs'( '(1 ('( '( '( '((31 Fencing'( '(1 ('( '( '( '((3) :arage !onstruction'( '(1 ('( '( '( '((3- :arage epair'( '(1 ('( '( '( '((34 :arage Door'( '(1 ('( '( '( '((30 Patio'( '(1 ('( '( '( '((32 ,dditional?'( '(1 ('( '( '( '((++ "u#total $"ite&'()*)%'( '( '( '((+, "u#total $"tructure-"ite&'()*)%'( '( '( '((+. Contractor O/01'(7@'( '( '( '((Page 4 of 4Line Item Renovation BudgetSpreadsheet created by theInstructions: Fill out estimated and actual costs in the yellow cells.Des Moines ehabbers !lub"he rest of the cells are calculated automatically.#http:$$eno%ateDSM.org&Line Item Item Estimate Unit Cost Units Actual Cost Difference % DiffCost as % of TotalAccepted Bid or CostChange Orders57 !onsultant ( ,ccountant'( '(1 ('( '( '( '((51 !onsultant ( ,ppraiser'( '(1 ('( '( '( '((5) !onsultant ( ,rchitect'( '(1 ('( '( '( '((5- !onsultant ( ,dditional?'( '(1 ('( '( '( '((55 >,dditional?'( '(1 ('( '( '( '((,. "u#total $1rofessional&'()*)%'( '( '( '((.) "u#total $Construction Cost&'()*)%'( '( '( '((61 Property ,c=uisition'( '(1'( '( '( '((6) Property Inspections'( '(1'( '( '( '((6- !losing !osts'( '(1'( '( '( '((64 !onstruction Permits and Insp.'( '(1'( '( '( '((60 "a;es'( '(1'( '( '( '((62 Insurance'( '(1'( '( '( '((63 ,larm Monitoring'( '(1'( '( '( '((65 Debt Ser%ice'( '(1'( '( '( '((66 Monthly Atilities ( *lectric'( '(1'( '( '( '((BBB Monthly Atilities ( :as'( '(1'( '( '( '((BBB Monthly Atilities ( Security'( '(1'( '( '( '((BBB Monthly Atilities ( 4ater'( '(1'( '( '( '((BBB Sales !ommission'( '(1'( '( '( '((BBB De%eloper Fee'( '(1'( '( '( '((BBB Cpen .ouse$Signage'( '(1'( '( '( '((222 "u#total $Development&'( '( '( '( '((222 Construction Contingenc3'(1)@'( '( '( '((222 Total 1ro4ect Cost'( '( '( '( '((