| Sample Kitchen Remodel |
|
|
|
| OVERVIEW | Project |
| Cost |
| Construction Square Footage Cost | sq.ft.(±) |
| per sq.ft. |
| First Floor Square Footage (±) | 699 |
| $88.55 |
| Project Costs |
|
| $61,899.75 |
|
|
|
|
|
| MATERIAL SCHEDULE |
|
|
|
|
|
|
|
|
| Cabinet Schedule |
|
|
|
| (B-1) Base Cabinet - W:2'-6", H:3'-0", D:2'-0", Microwave | 1 | $300.00 | $300.00 |
| (B-2) Base Cabinet - W:2'-6", H:3'-0", D:2'-0", Microwave | 1 | $300.00 | $300.00 |
| (B-3) Double Oven Cabinet - W:2'-6", H:8'-0", D:2'-0" | 1 | $750.00 | $750.00 |
| (B-4) Base Cabinet 36-Inch Rangetop Cabinet | 1 | $400.00 | $400.00 |
| (B-5) Base Cabinet - W:2'-6", H:3'-0", D:2'-0", Between Range & Lazy Susan | 1 | $300.00 | $300.00 |
| (B-6) Corner Base Cabinet - W:2'-0", H:3'-0", D:2'-0" w/ Lazy Suzan | 1 | $450.00 | $450.00 |
| (B-7) Base Cabinet - W:2'-10", H:3'-0", D:2'-0" Between Sink Base & Lazy Susan | 1 | $350.00 | $350.00 |
| (B-8) Base Cabinet - W:3'-2", H:3'-0", D:2'-0" Sink Base | 1 | $300.00 | $300.00 |
| (B-9) Base Dishwasher Cabinet - W:2'-8", H:3'-0", D:2'-0" | 1 | $250.00 | $250.00 |
| (B-10) Base Cabinet - W:1'-0", H:3'-0", D:2'-0" | 1 | $200.00 | $200.00 |
| (B-11) Base Peninsula Cabinets W:6'-0". H:3'-0", D-24" | 1 | $1,800.00 | $1,800.00 |
| (B-12) Base Island Cabinet - W:5'-0", H:3'-6", D:3'-0" | 1 | $2,000.00 | $2,000.00 |
| (B-13) Side by Side Refrigerator Cabinet - W:3'-0", H:7'-0", D:2'-4" | 1 | $750.00 | $750.00 |
| (B-14) Base Cabinet - W:2'-6", H:3'-0", D:2'-0", By Refrigerator | 1 | $300.00 | $300.00 |
| (B-15) Base Cabinet - W:2'-6", H:3'-0", D:2'-0", By Refrigerator | 1 | $300.00 | $300.00 |
| (B-16) Base Cabinet - W:2'-4", H:3'-0", D:2'-0" Outside Utility Room | 1 | $300.00 | $300.00 |
| (B-17) Base Cabinet - W:2'-4", H:3'-0", D:2'-0" Outside Utility Room | 1 | $300.00 | $300.00 |
| (W-1) Top Cabinet - W:2'-6", H:3'-6", D:1'-0" Microwave Hi Cabinet | 1 | $450.00 | $450.00 |
| (W-2) Top Cabinet - W:2'-6", H:2'-6", D:1'-0", Microwave | 1 | $300.00 | $300.00 |
| (W-3) Top Cabinet - W:3'-0", H:2'-0", D:2'-0" Over Vent Hood, Hi Cabinet | 1 | $450.00 | $450.00 |
| (W-4) Top Cabinet - W:2'-6", H:2'-6", D:1'-0", Between Range & Lazy Susan | 1 | $300.00 | $300.00 |
| (W-5) Top Cabinet -W:2'-0", H:3'-6", D:2'-0" Corner Hi Cabinet | 1 | $350.00 | $350.00 |
| (W-6) Top Cabinet - W:2'-8", H:2'-6", D:1'-0", Between Corner & Sink Base | 1 | $300.00 | $300.00 |
| (W-7) Top Cabinet - W:2'-6", H:2'-6", D:1'-0", Over Dishwasher | 1 | $300.00 | $300.00 |
| (W-8) Top Cabinet - W:2'-6", H:3'-6", D:1'-0" Over Peninsula, HI Cabinet | 1 | $450.00 | $450.00 |
| (W-9) Top Cabinet - W:2'-6", H:2'-6", D:1'-0", By Refrigerator | 1 | $300.00 | $300.00 |
| (W-10) Top Cabinet - W:2'-6", H:2'-6", D:1'-0", By Refrigerator | 1 | $300.00 | $300.00 |
| (W-11) Top Cabinet - W:2'-4", H:2'-6", D:1'-0" Outside Utility Room | 1 | $300.00 | $300.00 |
| (W-12) Top Cabinet - W:2'-4", H:2'-6", D:1'-0" Outside Utility Room | 1 | $300.00 | $300.00 |
| Total Cabinets | 29 |
| $13,450.00 |
|
|
|
|
|
| Countertop Schedule |
|
|
|
| Main Tops | 66 | $55.00 | $3,630.00 |
| Island | 24 | $55.00 | $1,320.00 |
| Utility | 10 | $55.00 | $550.00 |
| Fridge | 10 | $55.00 | $550.00 |
| Backsplashes | 13 | $55.00 | $715.00 |
| Total Cost | 123 |
| $6,765.00 |
|
|
|
|
|
| Wall Trim Schedule | ft.(±) | per ft. |
|
| Cabinet Trellis | 24 | $2.00 | $48.00 |
| 6" Base Wall Trim (Red Oak) | 117 | $3.00 | $351.00 |
| 2" x 3" Custom Crown Ceiling Mold - Wall Trim # 3-1 (Red Oak) | 140 | $2.00 | $280.00 |
| Total Cost | 281 |
| $679.00 |
|
|
|
|
|
| Floor/Ceiling Material Schedule | sq.ft.(±) | per sq.ft. |
|
| Hardwood Flooring (Honey Beech) | 699 | $5.40 | $3,774.60 |
| Underlayment for Flooring | 699 | $0.66 | $461.34 |
| Ceiling Tile - (2' X 2') | 139 | $5.40 | $750.60 |
| Total Cost |
|
| $4,986.54 |
|
|
|
|
|
| Dry Wall Schedule | sq.ft.(±) | per sq.ft. |
|
| Basement Ceiling Drywall | 4 | $8.00 | $32.00 |
| First Floor Ceiling Dry Wall (556 sf) | 18 | $8.00 | $144.00 |
| Total Cost |
|
| $176.00 |
|
|
|
|
|
| Insulation Schedule | sq.ft.(±) | per sq.ft. |
|
| First Floor Ceiling Insulation | 556 | $0.32 | $177.92 |
| Total Cost |
|
| $177.92 |
|
|
|
|
|
| ELECTRICAL SCHEDULE |
|
|
|
| Electrical Switch Schedule |
|
|
|
| Dimmer Switch | 10 | $25.00 | $250.00 |
| Total Cost |
|
| $250.00 |
|
|
|
|
|
| Lighting Schedule |
|
|
|
| Recessed-Light Fixture, 4" Can Light | 10 | $75.00 | $750.00 |
| Recessed-Light Fixture, Mini Can Light | 9 | $50.00 | $450.00 |
| Pendent-Light Fixture | 5 | $50.00 | $250.00 |
| Total Cost | 24 |
| $1,450.00 |
|
|
|
|
|
| Electrical Receptacle Schedule |
|
|
|
| GFI Duplex Receptacle (110v) | 1 | $35.00 | $35.00 |
| Duplex Receptacle (110v) | 9 | $15.00 | $135.00 |
| Total Cost | 10 |
| $170.00 |
|
|
|
|
|
| Appliances |
|
|
|
| 36-Inch Gas Rangetop | 1 | $2,500.00 | $2,500.00 |
| Tall Vent Hood | 1 | $1,250.00 | $1,250.00 |
| Side by Side Refrigerator | 1 | $1,800.00 | $1,800.00 |
| Double Stacked Oven - W:2'-6", H:8'-0", D:2'-0" | 1 | $1,600.00 | $1,600.00 |
| Dishwasher - W:2'-8", H:3'-0", D:2'-0" | 1 | $800.00 | $800.00 |
| Double Bowl Sink | 1 | $300.00 | $300.00 |
| Sink Faucet Set | 1 | $200.00 | $200.00 |
| Garbage Disposal | 1 | $100.00 | $100.00 |
| Total Cost |
|
| $8,550.00 |
|
|
|
|
|
| Wall Painting Schedule | sq.ft.(±) |
|
|
| Stain | 4 | $28.00 | $112.00 |
| Primer | 3 | $28.00 | $84.00 |
| Wall Area (Paint: Sherwin-Williams Paint Color SW 6107 Nomadic Desert) | 3 | $28.00 | $84.00 |
| Total Cost |
|
| $280.00 |
|
|
|
|
|
| Total Materials Cost |
|
| $36,934.46 |
|
|
|
|
|
| LABOR SCHEDULE |
|
|
|
| Carpentry Labor Schedule | ft.(±) | per ft. |
|
| Dumpster | 1 | $450.00 | $450.00 |
| Floor Demolition | 16 | $45.00 | $720.00 |
| Cabinet Demolition | 8 | $45.00 | $360.00 |
| Ceiling Demolition | 4 | $45.00 | $180.00 |
| Underlayment Install | 6 | $45.00 | $270.00 |
| Floor Install | 699 | $3.00 | $2,097.00 |
| Ceiling Drywall Install | 22 | $40.00 | $880.00 |
| Ceiling Tile Install | 139 | $3.00 | $417.00 |
| Cabinet Install | 29 | $100.00 | $2,900.00 |
| Trim Install | 281 | $2.00 | $562.00 |
| Countertop Install | 123 | $10.00 | $1,230.00 |
| Electrical Labor | 34 | $105.00 | $3,570.00 |
| Plumbing Labor | 4 | $105.00 | $420.00 |
| Total Cost |
|
| $14,056.00 |
|
|
|
|
|
| Window/Door Trim Staining Schedule | ft.(±) | per ft. |
|
| 3" Window & Door Trim (Red Oak) | 206 | $2.00 | $412.00 |
| Total Cost |
|
| $412.00 |
|
|
|
|
|
| Door Staining Schedule |
|
|
|
| 3'-0" x 6'-8" French (Red Oak) Patio Doors | 3 | $50.00 | $150.00 |
| 2'-6" x 6'-8" 6-Panel (Red Oak) | 5 | $100.00 | $500.00 |
| 2'-0" x 6'-8" 6-Panel (Red Oak) | 1 | $100.00 | $100.00 |
| Total Cost | 9 |
| $750.00 |
|
|
|
|
|
| Stairs Staining Schedule |
|
|
|
| Strip & Sand Staircase | 12 | $35.00 | $420.00 |
| Straight Staircase 1 Step SF (width:2'-10", height:7", depth:10") | 44 | $2.00 | $88.00 |
| Straight Staircase 1 Baluster Count (Wood, Dark Oak - Vertical) | 29 | $2.00 | $58.00 |
| Straight Staircase 1 Post Count (Wood, Dark Oak - Vertical) | 4 | $2.00 | $8.00 |
| Straight Staircase 1 Railing (length in Ft.) (Wood, Dark Oak - Vertical) | 22 | $2.00 | $44.00 |
| Total Cost |
|
| $618.00 |
|
|
|
|
|
| Total Labor Costs |
|
| $15,836.00 |
|
|
|
|
|
| ESTIMATE SUMMERY |
|
|
|
| Materials Cost |
|
| $36,934.46 |
| Labor Cost |
|
| $15,836.00 |
| Line Items |
|
| $52,770.46 |
| Misc. 2% |
|
| $1,055.41 |
| Total Line Items |
|
| $53,825.87 |
| Overhead & Profit @ 15% |
|
| $8,073.88 |
| Total Project |
|
| $61,899.75 |
