| Moble Home Remodel Costs Worksheet | Paid out to Jessy for Parts | ||||||
| Items | Quantity | Itemized Cost ($) | Total Cost ($) | ||||
| 800 $800.00 | Misc Parts 08/05/2008 | ||||||
| Estimated | Actual | Estimated | Actual | ||||
| inside design Emily inside design Emily | |||||||
| Inside Design Inside Design | 1 1 | 40.08 $40.08 | $0.00 | 40.08 $40.08 | 1300.00 $1,300.00 | Labor 8/9/2008 | |
| desk 2 at $90 one at $20 desk 2 at $90 one at $20 | 1 1 | 110 $110.00 | $0.00 | 110 $110.00 | 600 $600.00 | Labor 8/11/2008 | |
| A/C Unit A/C Unit | 400 $400.00 | Labor 8/15/2008 | |||||
| 1 1 | 325 $325.00 | $0.00 | 325 $325.00 | 400 $400.00 | Labor 8/18/2008 | ||
| 1 1 | $0.00 | $0.00 | |||||
| Paint Paint | 2700 $2,700.00 | Jessy Sub Total Labor | |||||
| 10 Gallons 10 Gallons | 2 2 | 60 $60.00 | 120 $120.00 | $0.00 | |||
| flooring primer plus tax 2 @ 10.97 flooring primer plus tax 2 @ 10.97 | 1 1 | 75.31 $75.31 | $0.00 | 75.31 $75.31 | |||
| Misc Paid to Jessy for parts Misc Paid to Jessy for parts | |||||||
| Misc Misc | 1 1 | 800 $800.00 | $0.00 | 800 $800.00 | |||
| 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 | $0.00 | $0.00 | ||||
| Registration and Credit check 25.00 Registration and Credit check 25.00 | 1 1 | $0.00 | $0.00 | ||||
| Outside carpet and glue Outside carpet and glue | |||||||
| Outside carpet and glue Outside carpet and glue | 1 1 | 70.99 $70.99 | $0.00 | 70.99 $70.99 | |||
| Flooring | |||||||
| Laminate (quantity in square feet) Laminate (quantity in square feet) | 900 900 | .69 $0.69 | .69 $0.69 | 621 $621.00 | 621 $621.00 | ||
| 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 cables Wires power box cables | 1 1 | 163.17 $163.17 | $0.00 | 163.17 $163.17 | |||
| Refrigerators | |||||||
| Refrigerator: Freestanding, Luxury | 1 1 | 130 $130.00 | $0.00 | 130 $130.00 | |||
| Misc. Parts from Al Misc. Parts from Al | |||||||
| wire, elec box, insalation, elec boxs, screws wire, elec box, insalation, elec boxs, screws | 1 1 | 75.00 $75.00 | $0.00 | 75 $75.00 | |||
| Labor Labor | |||||||
| Jessy total Labor $4300 amount owed this line Jessy total Labor $4300 amount owed this line | 1 1 | 1600 $1,600.00 | 1600 $1,600.00 | $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 | $0.00 | $0.00 | |||||
| Other | |||||||
| Rent + pet 10. and Trash 18.11 and Deposit $200 (Plus Elec and Water ? ) about total $600 a month | 1 1 | $0.00 | $0.00 | ||||
| Subtotal | 2641 $2,641.00 | 2829.83 $2,829.83 | 6200 $6,200.00 | ||||
| Unexpected Costs | |||||||
| Add 30% | 792.3 $792.30 | 0 $0.00 | |||||
| Total | 3433.3 $3,433.30 | 2829.83 $2,829.83 | |||||
| 9029.83 $9,029.83 | |||||||