Cost Estimate
| SUMMARY OF ROOM SIZES AND ESTIMATES ANONYMOUS RESIDENCE |
 |
# | Name | Dimensions | Area | Rate | Estimate |
| 1 | Foyer | 12′ x 17′ | 204 SF | 200$/SF | $ 40,800 | |
| 2 | Powder Room | 6′ x 7′ | 42 SF | 150$/SF | $ 6,300 | |
| 3 | Living Room | 18′ x 18′ + 8′x8′ | 388 SF | 150$/SF | $ 58,200 | |
| 4 | Dining Room | 13′ x 18′ | 234 SF | 150$/SF | $ 35,100 | |
| 5 | Kitchen | 15′ x 21′ | 315 SF | 200$/SF | $63,000 | |
| 6 | Pantry | 5′ x 8′ | 40 SF | 150$/SF | $ 6,000 | |
| 7 | Nook | 9′ x 12′ | 108 SF | 150$/SF | $16,200 | |
| 8 | Family Room | 18′ x 24′ | 432 SF | 150$/SF | $64,800 | |
| 9 | Office | 12′ x 15′ | 180 SF | 150$/SF | $27,000 | |
| 10 | Circulation | 6′ x 17′ | 102 SF | 150$/SF | $15,300 | |
| 11 | Utility Room | 7′ x 13′ | 91 SF | 150$/SF | $13,650 | |
|
|
||||||
| DOWNSTAIRS SUBTOTAL | 2136 SF | $346,350 | ||||
| 14 | Upstairs Hall | 10′ x 15′ | 150 SF | 150$/SF | $22,500 | |
| 15 | Recreation/Game Room | 18′ x 24′ | 432 SF | 150$/SF | $64,800 | |
| 16 | Guest Bedroom | 12′x 15′ | 180 SF | 150$/SF | $27,000 | |
| 17 | Guest Bathroom | 6′ x 10′ | 60 SF | 200$/SF | $12,000 | |
| 18 | Master Bedroom | 14′ x 16′ | 224 SF | 150$/SF | $33,600 | |
| 19 | Master Retreat | 10′x 10′ | 100 SF | 150$/SF | $15,000 | |
| 20 | Master Dressing Room | 13′ x 18′ | 234 SF | 150$/SF | $35,100 | |
| 21 | Master Bathroom | 14′ x 14′ | 196 SF | 200$/SF | $39,200 | |
| 22 | Child’s Bedroom | 12′ x 15′ | 180 SF | 150$/SF | $27,000 | |
| 23 | Child’s Bath | 6′ x 9′ | 54 SF | 150$/SF | $8,100 | |
| 24 | Child’s Bedroom | 12′ x 15′ | 180 SF | 150$/SF | $27,000 | |
| 25 | Child’s Bath | 6′ x 9′ | 54 SF | 200$/SF | $10,800 | |
|
|
||||||
| UPSTAIRS SUBTOTAL | 2044 SF | $322,100 | ||||
| Total Heated Building | 4180 SF | $668,450 | ||||
| 12 | Mechanical | 3′ x 10′ | 30 SF | 150$/SF | $4,500 | |
| 13 | 3*Car Garage | 25′ x 40′ | 1000 SF | 150$/SF | $150,000 | |
|
|
||||||
| Total Unheated Building | 1030 SF | $ 154,500 | ||||
| Entry Portico | 12′ x 12′ | 144 SF | 75$/SF | $10,800 | ||
| Covered Patio | 18′ x 24′ | 432 SF | 75$/SF | $32,400 | ||
|
|
||||||
| Total Outdoor Living Space | 576 SF | $ 43,200 | ||||
| BUILDING ESTIMATE | 5786 SF | $ 866,150 | ||||
| SITEWORK ESTIMATES | ||
|
Utility Connections | $ 40,000 |
| Grading and Retaining Walls | $ 12,000 | |
| Landscaping | $ 5,000 | |
| Paved Drive and Walkways | $ 18,000 | |
|
|
||
| TOTAL SITEWORK ESTIMATE | $ 75,000 | |
| TOTAL PROJECT HARD COST ESTIMATE | $ 941,150 | |
| PROJECT BUDGET FOR SOFT COSTS | ||
|
Architectural design fee | $ 17,500 |
| City planning fees | $ 3,400 | |
| City geologist fee | $ 3,000 | |
| City building fees | $ 20,000 | |
| School fees | $ 7,500 | |
|
|
||
| TOTAL PROJECT SOFT COSTS | $ 51,400 | |
| TOTAL PROJECT BUDGET ESTIMATE | $ 992,550 | |
