| Act. Cost | |||
| Service | |||
| 1000 Permits and fees | 1,000.00 | ||
| 1200 Site Work | 4,750.00 | ||
| 1299 Lot Purchase Cost | 41,500.00 | ||
| 1500 Constr Period Finance Cost | 524.31 | ||
| 3100 Framing (Rough Structure) | 3,405.24 | ||
| 3500 Rough sheet metal | 5,000.00 | ||
| 3700 Electrical Total Contract | 1,425.00 | ||
| 4000 Roofing | 3,000.00 | ||
| 4100 Masonry | 5,250.00 | ||
| 4500 Windows and Doors | 2,200.00 | ||
| 4700 Insulation | 5,000.00 | ||
| 4800 Exterior Trim | 1,750.00 | ||
| 4900 Exterior Painting | 2,000.00 | ||
| 5000 Drywall | 3,000.00 | ||
| 5100 Flooring | 1,500.00 | ||
| 5600 Finish Plumbing | -1,000.00 | ||
| 6000 Building Clean-Up | 603.16 | ||
| 9010 Superintendents | 73.99 | ||
| 9600 Costs for Unsold Units | 4,451.00 | ||
| 9800 Marketing Costs | 3,524.00 | ||
| Total Service | 88,956.70 | ||
| TOTAL | 88,956.70 | ||