| Mobil Home Remodel Costs Worksheet | |||||||
| Items | Quantity | Itemized Cost ($) | Total Cost ($) | ||||
| Estimated | Actual | Estimated | Actual | ||||
| Safe Safe | |||||||
| Safe Safe | 1 1 | 75.00 75.00 | 0.00 | 75 75.00 | |||
0.00 | 0.00 | ||||||
| A/C Unit A/C Unit | |||||||
| 1 1 | 325 325.00 | 0.00 | 325 325.00 | ||||
| 1 1 | 0.00 | 0.00 | |||||
| Paint Paint | |||||||
| 10 Gallons 10 Gallons | 2 2 | 60 60.00 | 120 120.00 | 0.00 | |||
| 1 1 | 0.00 | 0.00 | |||||
| Counters | |||||||
0.00 | 0.00 | ||||||
| Doors and Windows Doors and Windows | |||||||
| Exterior: all window and doors (dog door, gloves 34.28) Exterior: all window and doors (dog door, gloves 34.28) | 1 1 | 119.28 119.28 | 0.00 | 119.28 119.28 | |||
| Extras | |||||||
| Mobile Home Mobile Home | 1 1 | 5500 5,500.00 | 0.00 | 5500 5,500.00 | |||
| Registration and Credit check 25.00 Registration and Credit check 25.00 | 1 1 | 57. 57.00 | 0.00 | 57 57.00 | |||
| Fence Fence | |||||||
| 1 1 | 150 150.00 | 150 150.00 | 0.00 | ||||
| Flooring | |||||||
| Laminate (quantity in square feet)900 plus base boards Laminate (quantity in square feet)900 plus base boards | 900 900 | .99 0.99 | 891 891.00 | 0.00 | |||
| Laundry Appliances | |||||||
| 1 1 | 0.00 | 0.00 | |||||
| Washer: Dryer: Combo Washer: Dryer: Combo | 1 1 | 300 300.00 | 0.00 | 300 300.00 | |||
| Electral Electral | |||||||
| Wires power box Wires power box | 1 1 | 100 100.00 | 100 100.00 | 0.00 | |||
| Refrigerators | |||||||
| Refrigerator: Freestanding, Luxury | 1 1 | 130 130.00 | 0.00 | 130 130.00 | |||
| Sinks | |||||||
| 1 1 | 0.00 | 0.00 | |||||
| Labor Labor | |||||||
| 1 1 | 4300 4,300.00 | 4300 4,300.00 | 0.00 | ||||
| Walls and Fraiming Walls and Fraiming | |||||||
| Wall and Fraiming Wall and Fraiming | 1 1 | 300 300.00 | 300 300.00 | 0.00 | |||
| Siding Siding | |||||||
| Sliding | 3 3 | 50 50.00 | 150 150.00 | 0.00 | |||
| Other | |||||||
| Rent + pet 10. and Trash 18.11 and Deposit $200 (Plus Elec and Water ? ) about total $600 a month | 1 1 | 654.13 654.13 | 654.13 654.13 | 0.00 | |||
| Subtotal | 6665.13 6,665.13 | 6506.28 6,506.28 | |||||
| Unexpected Costs | |||||||
| Add 30% | 1999.539 1,999.53 | 0 0.00 | |||||
| Total | 8664.669 $8,664.66 | 6506.28 $6,506.28 | |||||