Professional Documents
Culture Documents
Pre-Construction Budget
Overages
Spent To Date
Remaining
Total Cost to Construct
Description
Architectural fees
Plan Reproduction
Legal fees
Permit fees
Pre-Pour Letters
Well
Septic system
Sewer Hookup
Water Hook up (Meter/Impact fees)
Electrical hook up (T-Pole)
Electric/Sewer Hook up & Impact Fees
Survey Lot (Lot stake)
Survey Final
Tree Clearing
Grading - Rough
Grading - Final
Engineering
Soil tests
Dirt work - Misc.
Dumpster Rental
Portable John Rental
Erosion control
Termite treatment
Inspections
Utilities
Taxes
Builders Risk Insurance
Interim Interest
Foundation - Turnkey
Form Survey
Final Survey
Driveway/Flatwork Turnkey
Driveway labor
Driveway materials
Flat Work - materials
Flat Work - labor
Stucco Turnkey
Stucco - labor
Stucco - material
Slab Sand Coat
Brick Turnkey
Brick - labor
Brick - material
Stone Turnkey
Stone - material
Stone - labor
Fire place
Fire place surround Labor
Fire place Mantel
Wood Siding Turnkey
Wood siding - labor
Wood siding - material
Lintel - material?
$
$
$
$
$
250,000
(5,256)
160,925
8,850
244,744
% 0f Budget
0.7%
0.2%
0.0%
0.4%
0.0%
0.0%
0.0%
0.0%
0.6%
0.0%
0.7%
0.2%
0.2%
0.1%
0.0%
0.0%
0.4%
0.0%
0.0%
0.6%
0.3%
0.0%
0.6%
0.1%
0.0%
0.0%
0.5%
0.0%
10.6%
0.0%
0.0%
2.7%
0.0%
0.0%
0.0%
0.0%
6.4%
0.0%
0.0%
0.6%
1.1%
0.0%
0.0%
3.5%
1.1%
0.0%
1.4%
0.0%
0.3%
0.0%
0.0%
0.0%
0.0%
Lot
Lot Down Payment
Cost to Construct
Amount Down
Closing Cost
Out Of Pocket Expenses
Total Amount Financed
Monthly Mortgage
Original Budget
$
1,058
$
250
$
$
700
$
$
$
$
$
940
$
25
$
1,160
$
352
$
353
$
175
$
$
$
642
$
$
$
1,000
$
500
$
$
500
$
130
$
$
$
750
$
$
35,000
$
$
$
5,000
$
$
$
$
$
10,255
$
$
$
900
$
1,800
$
$
$
5,075
$
1,750
$
$
2,200
$
$
420
$
$
$
$
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$ 26,000
$ 11,000
$ 244,744
$
$ 8,100
$ 6,032
$ 261,812
$ 2,461
Actual
Overages
1,058 $
250 $
$
700 $
$
$
$
$
940 $
25 $
1,160 $
352 $
353 $
175 $
$
$
642 $
$
$
1,000 $
500 $
$
1,000 $
500
130 $
$
$
750 $
$
17,096 $ (17,904)
$
$
4,300 $
(700)
$
$
$
$
10,255 $
$
$
900 $
1,800 $
$
$
5,575 $
500
1,750 $
$
2,200 $
$
420 $
$
$
$
$
-
Sq Ft (Heated/Cooled)
2200
Sq Ft Porches
1000
Sq Ft Garage
1200
Price Per Sq Ft Paid $
118
Estimate Value $ 325,000
Equity $ 54,256
Remaining
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
250
$
$
$
$
$
$
$
$
$
$
$
2,800
$
$
$
$
$
$
$
$
$
500
$
$
$
$
$
$
$
$
$
$
$
$
-
0.0%
0.0%
13.8%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.9%
0.0%
0.0%
6.1%
3.0%
0.0%
0.0%
0.0%
0.0%
0.7%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
5.0%
0.0%
0.0%
0.0%
0.0%
2.5%
0.2%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
4.0%
0.0%
0.0%
0.0%
0.0%
0.2%
4.5%
0.0%
0.0%
0.0%
0.0%
0.9%
0.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$
$
$
$
$
$
$
$
$
$
$
19,500
1,500
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
9,800
4,800
1,200
8,000
4,000
300
6,500
7,175
1,384
1,000
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
22,188
1,500
9,800
4,800
1,200
8,000
4,000
300
6,500
275
7,175
1,384
1,000
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2,688
275
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
22,188
1,500
9,800
4,800
8,000
4,000
6,500
275
7,175
1,000
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,200
300
1,384
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Internet final
Speakers
Insulation Turnkey
Batt insulation
Blown insulation
Insulation seal
Drywall turnkey
Drywall labor
Drywall materials
Paint Turnkey
Paint Labor Interior
Paint materials interior
Slab Staining
Concrete saw rental
Scoring
Stain
Protective Cardboard
Sealer
Wood Floor Turnkey
wood floor labor
wood floor materials
Ceramic Tile Turnkey
Ceramic tile labor
Ceramic tile materials
Carpet Turnkey
Carpet labor
Carpet Material
Cabinets Turnkey
Cabinets materials
Cabinets labor
Countertops Turnkey
Countertops materials
Countertops labor
Back splash materials
Back splash labor
Doors (Turnkey)
Doors Interior
Doors Exterior
Hardware materials
Hardware labor
Appliances
Appliance materials
Appliance labor
Gutters
Lot Grub
Cleaning
Exterior clean 1
Exterior clean 2
Exterior clean 3
Interior Clean 1
Interior Clean 2
Interior Clean 3
Landscaping
Grading - Final
Landscaping labor
Landscaping Materials
Landscaping Sod
Landscaping Sod labor
Landscaping Irrigation Turnkey
Landscaping irrigation - labor
Landscaping irrigation - materials
Fence
Materials
Labor
0.0%
0.4%
1.2%
0.0%
0.0%
0.0%
4.1%
0.0%
0.0%
3.9%
0.0%
0.0%
0.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2.5%
1.2%
0.0%
0.0%
0.0%
8.1%
0.0%
0.0%
3.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.4%
0.0%
3.3%
0.0%
0.0%
0.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.7%
0.0%
0.0%
0.0%
0.0%
2.4%
0.0%
0.0%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
700
1,865
6,632
6,300
1,000
1,500
1,000
8,500
6,000
855
5,367
1,500
750
500
2,500
181,063
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
700
1,865
6,632
6,300
1,000
4,100
1,900
13,100
6,300
640
5,367
1,500
1,150
3,800
175,807
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$ 2,600
$
900
$
$
$
$ 4,600
$
$
$
300
$
$
$
$
$
$
$
$
(215)
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
400
$
(500)
$
$
$
$ 1,300
$
$
$ (5,256)
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,865
6,632
6,300
1,000
4,100
1,900
13,100
6,300
5,367
1,150
160,925
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
700
640
6,032
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,500
3,800
8,850
Description
Gutter Bids
Call Doug for roof touchup
Get Portable toilet picked up
Fence bids
Today
Danny final heater?
Railing/Fence bids
Call Innovative to fix bath 2
Call for windows to be adjusted
Paint Finishout
Touchup Exterior Facia
Garage
Garage Door
Living
Seal Front Door
Touchup door jams front door and side entry doors
Touchup around light switch by front entry door
Wall touch up in living room to the left square Windows
Bath 2
Baseboards in bath 2 behind toliet
Crown on shower side of overhead cabinet in bath 2
Master
Door trim inside master entry door has nail hole
Touchup crown in master
Baseboards around master shower
Door switch touchup master closet
Throughout
Baseboard 2nd coat throughout
Window sills 2nd coat throughout
Cabinets door touchups throughout
Kitchen
Right side of dbl oven touchup
Paint runs on entry door from gargage to kitchen
2nd Coat cabinet door under microwave
Paint cabinet door on left as you walk in from garage
Door switch touchup pantry
Appliances
Unit
Price
Microwave
Double Oven
Cooktop (Gas)
Vent hood
Frig
Washer/dryer
Dishwasher
Hot water heater
Ice Maker
Drink Fridge
Gas Grill
Reverse osmosis
Coffe Maker
Disposale
Drink fridge
Total
Door Hardware
Electrical Fixtures
8
3
$
$
35
20
Unit
Price
0
0
0
0
30
2
0
0
0
$
$
70
20
Total
Plumbing Fixtures
2
2
Unit
Price
$ 70
$ 150
2
2
$ 78
$ 150
Unit
Price
Master Sinks
Master Sink Hardware
Master Shower Hardware
Bed 2/3 Sinks
Bed 2/3 Sink Harware
Bed 2/3 Tub
Bed 2/3 Tub Harware
Master Toilet
Bed 2/3 Toilet
Kitchen Sink
Kitchen Sink Hardware
Total
Audio/Video/Internet Equip
Outdoor speakers
Indoor speakers
Zone Control
Amp
Remote Control Nodes
Wireless Routers
80
2
Total
Windows
Master
Master Bath Glass Block
Bed 1
Bed 2
Living Area
Living Area Fixed
Dining Area Picture
Gabel
Sub Total
Window Treatments
Unit
Price
$ 150
2
2
2
3
1
$
$
$
$
$
150
150
150
70
300
Unit
#
Price
12 $ 100
Sub Total
#
Doors
Exterior Entry
Exterior Side
Exterior Rear
Interior
Interior Closet
Interior Folding
Sub Total
Grand Total
100
1,405
723
639
1,100
750
400
$
$
$
$
$
$
$
$
250
5,367
Unit
Price
Total
Fan/Light Master
Fan/Light Bed 1
Fan/Light Bed 2
Fan/Light Porch
Fan/Light Living
Master Bath Vanity
Bath 2 Vanity
Can Lighting
Heater/Fan/Light
Heater/Fan/Light
Heater/Fan/Light
Light Shower
Light Laundry
Light Master Closet
Light Pantry
Light Kitchen Bar
Light Dining
Exterior Garage
Exterior Spot
Exterior Side Porch
Exterior Front Porch
Budget
$
$
$
$
$
$
$
Budget
$
$
$
$
$
$
300
280
60
65
150
855
150
110
110
150
150
120
120
25
25
25
60
199
140
1,384
140
300
150
156
300
900
150
120
120
300
250
2,886
100
400
1,000
300
1,800
Budget
$
$
$
$
$
$
$
$
$
Actual
Actual
Actual
1,200
1,200
Budget
$
$
$
$
$
$
$
300
100
300
300
300
210
300
100
1,910
Budget
$
$
Actual
Budget
$
$
$
$
$
$
$
Actual
Budget
$
$
$
$
$
$
$
$
$
$
$
$
Actual
Budget
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Unit
Price
11 $ 120
5 $ 70
2 $ 100
Actual
1,300
750
500
1,320
350
200
4,420
#REF!
Actual
Enter Values
Loan Amount
Annual Interest Rate
Loan Period in Years
Number of Payments Per Year
Start Date of Loan
Optional Extra Payments $
Loan Summary
Scheduled Payment $
Scheduled Number of Payments
Actual Number of Payments
Total Early Payments $
Total Interest $
$261,812.00
6.25 %
30
12
5/27/2007
-
1,612.02
360
360
318,515.75
Lender Name:
Pmt
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
Scheduled
Payment
261,812.00
261,563.58
261,313.87
261,062.86
260,810.54
260,556.91
260,301.95
260,045.67
259,788.05
259,529.10
259,268.79
259,007.12
258,744.10
258,479.70
258,213.93
257,946.77
257,678.22
257,408.28
257,136.92
256,864.16
256,589.97
256,314.35
256,037.30
255,758.81
255,478.86
255,197.46
254,914.59
254,630.25
254,344.43
254,057.12
253,768.31
253,478.00
253,186.18
252,892.83
252,597.96
252,301.55
252,003.60
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
$
Total Payment
$
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
$
248.42
249.71
251.01
252.32
253.63
254.95
256.28
257.62
258.96
260.31
261.66
263.03
264.40
265.77
267.16
268.55
269.95
271.35
272.77
274.19
275.62
277.05
278.49
279.94
281.40
282.87
284.34
285.82
287.31
288.81
290.31
291.82
293.34
294.87
296.41
297.95
299.50
Cumulative
Interest
1,363.60
1,362.31
1,361.01
1,359.70
1,358.39
1,357.07
1,355.74
1,354.40
1,353.06
1,351.71
1,350.36
1,349.00
1,347.63
1,346.25
1,344.86
1,343.47
1,342.07
1,340.67
1,339.25
1,337.83
1,336.41
1,334.97
1,333.53
1,332.08
1,330.62
1,329.15
1,327.68
1,326.20
1,324.71
1,323.21
1,321.71
1,320.20
1,318.68
1,317.15
1,315.61
1,314.07
1,312.52
261,563.58
261,313.87
261,062.86
260,810.54
260,556.91
260,301.95
260,045.67
259,788.05
259,529.10
259,268.79
259,007.12
258,744.10
258,479.70
258,213.93
257,946.77
257,678.22
257,408.28
257,136.92
256,864.16
256,589.97
256,314.35
256,037.30
255,758.81
255,478.86
255,197.46
254,914.59
254,630.25
254,344.43
254,057.12
253,768.31
253,478.00
253,186.18
252,892.83
252,597.96
252,301.55
252,003.60
251,704.10
1,363.60
2,725.91
4,086.92
5,446.63
6,805.01
8,162.08
9,517.82
10,872.23
12,225.29
13,577.00
14,927.36
16,276.36
17,623.98
18,970.23
20,315.09
21,658.57
23,000.64
24,341.31
25,680.56
27,018.40
28,354.80
29,689.78
31,023.30
32,355.38
33,686.00
35,015.15
36,342.83
37,669.03
38,993.74
40,316.96
41,638.67
42,958.86
44,277.54
45,594.69
46,910.31
48,224.38
49,536.90
Pmt
No.
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
Scheduled
Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
-
Total Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
301.06
302.63
304.21
305.79
307.38
308.98
310.59
312.21
313.84
315.47
317.12
318.77
320.43
322.10
323.77
325.46
327.16
328.86
330.57
332.29
334.02
335.76
337.51
339.27
341.04
342.81
344.60
346.39
348.20
350.01
351.84
353.67
355.51
357.36
359.22
361.09
362.97
364.86
366.77
368.68
370.60
372.53
374.47
376.42
378.38
380.35
382.33
384.32
386.32
388.33
390.36
392.39
394.43
396.49
Cumulative
Interest
50,847.86
52,157.25
53,465.06
54,771.29
56,075.93
57,378.97
58,680.39
59,980.20
61,278.39
62,574.93
63,869.84
65,163.09
66,454.69
67,744.61
69,032.86
70,319.42
71,604.29
72,887.45
74,168.90
75,448.63
76,726.62
78,002.88
79,277.39
80,550.14
81,821.12
83,090.33
84,357.75
85,623.38
86,887.20
88,149.21
89,409.40
90,667.75
91,924.26
93,178.92
94,431.72
95,682.65
96,931.70
98,178.85
99,424.11
100,667.46
101,908.88
103,148.38
104,385.93
105,621.54
106,855.19
108,086.86
109,316.55
110,544.25
111,769.95
112,993.64
114,215.31
115,434.94
116,652.53
117,868.06
Pmt
No.
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
Scheduled
Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
-
Total Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
398.55
400.63
402.71
404.81
406.92
409.04
411.17
413.31
415.46
417.63
419.80
421.99
424.19
426.40
428.62
430.85
433.09
435.35
437.62
439.90
442.19
444.49
446.81
449.13
451.47
453.82
456.19
458.56
460.95
463.35
465.77
468.19
470.63
473.08
475.55
478.02
480.51
483.01
485.53
488.06
490.60
493.16
495.72
498.31
500.90
503.51
506.13
508.77
511.42
514.08
516.76
519.45
522.16
524.88
Cumulative
Interest
119,081.53
120,292.93
121,502.23
122,709.44
123,914.54
125,117.52
126,318.38
127,517.09
128,713.64
129,908.04
131,100.25
132,290.29
133,478.12
134,663.74
135,847.15
137,028.32
138,207.25
139,383.92
140,558.32
141,730.45
142,900.28
144,067.81
145,233.03
146,395.91
147,556.46
148,714.66
149,870.49
151,023.95
152,175.02
153,323.69
154,469.95
155,613.78
156,755.17
157,894.11
159,030.58
160,164.58
161,296.09
162,425.10
163,551.59
164,675.55
165,796.98
166,915.84
168,032.14
169,145.85
170,256.97
171,365.48
172,471.37
173,574.62
174,675.22
175,773.16
176,868.42
177,960.99
179,050.86
180,138.00
Pmt
No.
146
147
148
149
150
151
152
Scheduled
Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
-
Total Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
527.61
530.36
533.12
535.90
538.69
541.49
544.31
Cumulative
Interest
181,222.41
182,304.08
183,382.98
184,459.10
185,532.43
186,602.96
187,670.67
Owner:
Address:
Lot:
Property Address:
Dan Tharp
326 Bonner Blvd
Lot:6 Unit:16
326 Bonner Blvd
SQUARE FOOTAGE:
Main Living Area:
Upper Living Area:
Garage:
Porches
Total:
#REF!
NA
#REF!
#REF!
#REF!
FOUNDATION:
Material: Engineered Concrete Slab 1/2" Rebar @ 16" OC
Dampproofing: 6 Mil Plastic
FLATWORK:
Open Patios: 3/8" Rebar @ 14" OC; 4" Min. Depth
Driveways: 3/8" Rebar @ 14" OC; 4" Min. Depth
Sidewalks: 3/8" Rebar @ 14" OC; 4" Min. Depth
UTILITIES:
PublicWater:
PublicSewer:
Well:
Septic:
Electric:
Naturalgas:
Propane:
NBU
NBU
NA
NA
NBU
Entex
NA
2x6; 16" OC
7x16x4x8 OSB Foil
R-36
NA
INTERIORDOORSANDTRIM:
Trim Wood Type:
Doors:
Style:
Paint:
Stain:
CABINETS:
Typeofwood:
Style:
Paint:
Stain:
Oak
Flat Panel
Yes
No
COUNTERTOPS:(DESCRIBE)
Kitchen: Granite Undermount Sinks
Baths: Granite Undermount Sinks
DOORHARDWARE:
Finish: Oil Rubbed Bronze
TUB/SHOWER(DESCRIBE/ROOM)
Tile: Shower Master, 2nd Bath Surround
Marble:
Glassblock:
Castiron:
Fiberglass:
Other:
NA
Zero lot line side in master bath
Bath 2
NA
NA
PLUMBING
Copper: NA
Plastic: Kitec tubing water/DWV shall be Sch. 40 PVC
Faucets/Manufacturer
Kitchen:
Baths:
Garbagedisposal:
Watertreatmentsystem:
Other:
Moen - Eva
Moen - Eva
Badger 2000
Reverse Osmosis Kitchen/Water Softner
NA
HVAC(MANUFACTURER)
Gasforcedair: 100,00 BTU
Electric: NA
Centralair: Ruud 14 Seer / 4 Ton
ELECTRICAL
Fixture Allowance:
Security System:
Stereo Prewire:
Smoke Alarms:
Specialties:
$1,700
None
3 Zone
5
NA
FLOORING(LOCATION)
Finished Concrete: Stained & Waxed
APPLIANCES(brand/commercial/standard/stainlesssteel)
Refrigerator: GE Energy Star Stainless
Oven: Double Oven GE Energy Star Stainless
Stove: Ge Profile
Cooktop: Ge Profile 5 Burner
Trashcompactor: NA
Washer: GE Spacemaker Extra-Large Capacity
Dryer: GE Spacemaker Extra-Large Capacity
Microwave: GE Energy Star Stainless
Convectionoven: NA
Dishwasher: GE Energy Star Stainless
Winechiller: NA
Water Heater Rinnai Tankless
Other: NA
LANDSCAPING(Ifincludedincosts)
Sprinkler System: Yes
Fencing:(type) Wrought Iron
Retainingwalls:(type) Staked Rock
Sod St. Augustine
Trees/shrubs: Yes
Ponds: NA
DESCRIPTIONOFMISCELLANEOUS(Ifincludedincosts)
Gutters Yes
Outbuildings: NA
Barn: NA
Shop: NA
Pumphouse: NA
Detachedgarage: NA
Other: NA
COMMENTS:
#REF!
#REF!
#REF!
Qty
Brand
Model #
Notes
Kitchen
Sink:
Faucet:
Disposal:
Soap Dispensor:
Hot Water Dispenser:
Revers Osmosis:
Fridge Box w/Valve:
1
1
1
Moen
7590ORB
Stainless Undermount
Oil Rubbed Bronze
Moen (Eva)
6410ORB
Moen (Eva)
T2132ORB
6410ORB
T2133ORB
Master Bath
Lavatory:
Lavatory Faucet:
Shower:
Shower Valve:
Water Closet:
Seat:
Tub:
Roman Faucet:
2
2
1
1
1
1
Lavatory:
Lavatory Faucet:
Shower:
Shower Valve:
Water Closet:
Seat:
Tub:
Tub Valve:
Roman Faucet:
2
2
Kohler
Bath 2
1
1
1
Moen (Eva)
Kohler
50 Gallon (Gas)
Water Softner
0
Plumbed Only
Garage
Sink:
Faucet:
Bib: 1
Softwater
Exterior
Bibs 4
Faucet:
Gas Appliances
Notes
Cooktop
HVAC
Water Heater
Gas Starter for 2 Fire Places
See Plans
#REF!
#REF!
#REF!
Qty
Brand
Model #
Notes
Kitchen
Can Lights
Fan/Light
Light Fixture
Light Fixture
Light Fixture
9
2
Ceiling Mount
Dining
Can Lights
Fan/Light
Light Fixture
Light Fixture
Light Fixture
Living
Can Lights
Fan/Light
Light Fixture
Light Fixture
Light Fixture
6
1
Can Lights
Fan/Light
Light Fixture
Light Fixture
Light Fixture
Entry
Exterior Garage
Porch 1
Porch 2
Spot Lighting
Landscape Lighting
1
2
1
1
2
Ceiling Mount
Kitchen
2
1
Over Bar
Dining Area
Exterior
Side Fan/Light
Rear
Master Bath
Can Lights
Fan/Vent/Light
Light Fixture
Light Fixture
Light Fixture
2
1
2
Vanity
1
1
Vanity
Bath 2
Can Lights
Fan/Vent/Light
Light Fixture
Light Fixture
Light Fixture
Master
Can Lights
Fan/Light
Closet
Other
Bed 2
Can Lights
1
1
Fan/Light
Closet
Other
Bed 3
Can Lights
Fan/Light
Closet
Other
Garage
Can Lights
Light Fixture
Attic
Other
2
1
Utility Room
Can Lights
Light Fixture
Other
Gas Appliances
Notes
Title
Trade Name
Start
Survey Work
Demolition
Grading & Erosion Control
Drill/Install Well
Footings
Masonry Walls
Foundation
Waterproofing
Backfill & Re-Grade
Under-Slab Rough-Ins
Termite Protection
Concrete Floor Slabs
Framing 1
Framing 2
Framing 3
Windows & Exterior Doors
Rough-In Plumbing
Exterior Glass Block
Box/Trim Eaves
Roofing & Flashing
Prime Exterior
Rough-In HVAC
Rough-In Electrical
Rough-In Stereo
Siding
Rough-In Security System
Rough-In Intercom
Rough-In Gas Lines
Rough-In Central Vaccum
Stucco
Stone Veneer
Brick Veneer
Backframing
Manufactured Fireplace(s)
Insulation Rough-in
Water & Sewer Lines
Hang & Finish Drywall
Tile
Garage Doors
Install Hardwood Floor
Decks
Exterior Paint & Stain
Cabinets
Sidewalk(s)
Countertops
Patio(s)
Driveway
Interior Doors
Interior Trim
Gutters & Downspouts
Interior Stair(s)
Final Grading
Interior Glass Block
Fireplace Finish
Install Fence
Interior Paint & Stain
Landscaping
Finish Central Vac
Finish Stereo System
Final Security System
Install Intercom
Final HVAC
Install Hot Tub
Final Electrical
Finish Hardwood Floors
Exterior Clean-up
Closet Shelving
Hardware
Gas Amenities
Appliances
Towel Bars
Finish Plumbing
Mirror & Tub Enclosures
Paint Touch-up
Screen Wire & Doors
Insulation at Finish
Carpet
Interior Clean
Final Pressure Wasing
Punchlist
Occupancy Permit
Block Party
Trade Number
Schedule Plumber
Call for City inspection when they are close to done on this. Order 1st Drop Lumber; Schedule 2 & 3 drop with
framer; Should know when your going to poor at this point
Order Windows & Ext Doors; Order 2nd lumber drop.
Schedule Insulation
Schedule Sheetrock
Scheduel Driveway; Screws only for sheetrock if ext is stucco!! Prime Sheetrock BEFORE texture; Order windows,
doors, trim and materials for stairs.
After Paint
Order countertops immediately after these are set; Order when they start hanging sheetrock (4 weeks out)
$10 SqFt; Rock $85 Ton covers 40 Sqft, and $75 for 12 Ton Load
SqFt
Labor
Materials
Cost Per SqFt
Total Cost
700
4
2.3
6.3
4410
48
Enter Values
Loan Amount
Annual Interest Rate
Loan Period in Years
Number of Payments Per Year
Start Date of Loan
Optional Extra Payments $
Loan Summary
Scheduled Payment $
Scheduled Number of Payments
Actual Number of Payments
Total Early Payments $
Total Interest $
$261,812.00
6.25 %
30
12
5/27/2007
-
1,612.02
360
360
318,515.75
Lender Name:
Pmt
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
Scheduled
Payment
261,812.00
261,563.58
261,313.87
261,062.86
260,810.54
260,556.91
260,301.95
260,045.67
259,788.05
259,529.10
259,268.79
259,007.12
258,744.10
258,479.70
258,213.93
257,946.77
257,678.22
257,408.28
257,136.92
256,864.16
256,589.97
256,314.35
256,037.30
255,758.81
255,478.86
255,197.46
254,914.59
254,630.25
254,344.43
254,057.12
253,768.31
253,478.00
253,186.18
252,892.83
252,597.96
252,301.55
252,003.60
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
$
Total Payment
$
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
$
248.42
249.71
251.01
252.32
253.63
254.95
256.28
257.62
258.96
260.31
261.66
263.03
264.40
265.77
267.16
268.55
269.95
271.35
272.77
274.19
275.62
277.05
278.49
279.94
281.40
282.87
284.34
285.82
287.31
288.81
290.31
291.82
293.34
294.87
296.41
297.95
299.50
Cumulative
Interest
1,363.60
1,362.31
1,361.01
1,359.70
1,358.39
1,357.07
1,355.74
1,354.40
1,353.06
1,351.71
1,350.36
1,349.00
1,347.63
1,346.25
1,344.86
1,343.47
1,342.07
1,340.67
1,339.25
1,337.83
1,336.41
1,334.97
1,333.53
1,332.08
1,330.62
1,329.15
1,327.68
1,326.20
1,324.71
1,323.21
1,321.71
1,320.20
1,318.68
1,317.15
1,315.61
1,314.07
1,312.52
261,563.58
261,313.87
261,062.86
260,810.54
260,556.91
260,301.95
260,045.67
259,788.05
259,529.10
259,268.79
259,007.12
258,744.10
258,479.70
258,213.93
257,946.77
257,678.22
257,408.28
257,136.92
256,864.16
256,589.97
256,314.35
256,037.30
255,758.81
255,478.86
255,197.46
254,914.59
254,630.25
254,344.43
254,057.12
253,768.31
253,478.00
253,186.18
252,892.83
252,597.96
252,301.55
252,003.60
251,704.10
1,363.60
2,725.91
4,086.92
5,446.63
6,805.01
8,162.08
9,517.82
10,872.23
12,225.29
13,577.00
14,927.36
16,276.36
17,623.98
18,970.23
20,315.09
21,658.57
23,000.64
24,341.31
25,680.56
27,018.40
28,354.80
29,689.78
31,023.30
32,355.38
33,686.00
35,015.15
36,342.83
37,669.03
38,993.74
40,316.96
41,638.67
42,958.86
44,277.54
45,594.69
46,910.31
48,224.38
49,536.90
Pmt
No.
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
Scheduled
Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
-
Total Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
301.06
302.63
304.21
305.79
307.38
308.98
310.59
312.21
313.84
315.47
317.12
318.77
320.43
322.10
323.77
325.46
327.16
328.86
330.57
332.29
334.02
335.76
337.51
339.27
341.04
342.81
344.60
346.39
348.20
350.01
351.84
353.67
355.51
357.36
359.22
361.09
362.97
364.86
366.77
368.68
370.60
372.53
374.47
376.42
378.38
380.35
382.33
384.32
386.32
388.33
390.36
392.39
394.43
396.49
Cumulative
Interest
50,847.86
52,157.25
53,465.06
54,771.29
56,075.93
57,378.97
58,680.39
59,980.20
61,278.39
62,574.93
63,869.84
65,163.09
66,454.69
67,744.61
69,032.86
70,319.42
71,604.29
72,887.45
74,168.90
75,448.63
76,726.62
78,002.88
79,277.39
80,550.14
81,821.12
83,090.33
84,357.75
85,623.38
86,887.20
88,149.21
89,409.40
90,667.75
91,924.26
93,178.92
94,431.72
95,682.65
96,931.70
98,178.85
99,424.11
100,667.46
101,908.88
103,148.38
104,385.93
105,621.54
106,855.19
108,086.86
109,316.55
110,544.25
111,769.95
112,993.64
114,215.31
115,434.94
116,652.53
117,868.06
Pmt
No.
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
Scheduled
Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
-
Total Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
398.55
400.63
402.71
404.81
406.92
409.04
411.17
413.31
415.46
417.63
419.80
421.99
424.19
426.40
428.62
430.85
433.09
435.35
437.62
439.90
442.19
444.49
446.81
449.13
451.47
453.82
456.19
458.56
460.95
463.35
465.77
468.19
470.63
473.08
475.55
478.02
480.51
483.01
485.53
488.06
490.60
493.16
495.72
498.31
500.90
503.51
506.13
508.77
511.42
514.08
516.76
519.45
522.16
524.88
Cumulative
Interest
119,081.53
120,292.93
121,502.23
122,709.44
123,914.54
125,117.52
126,318.38
127,517.09
128,713.64
129,908.04
131,100.25
132,290.29
133,478.12
134,663.74
135,847.15
137,028.32
138,207.25
139,383.92
140,558.32
141,730.45
142,900.28
144,067.81
145,233.03
146,395.91
147,556.46
148,714.66
149,870.49
151,023.95
152,175.02
153,323.69
154,469.95
155,613.78
156,755.17
157,894.11
159,030.58
160,164.58
161,296.09
162,425.10
163,551.59
164,675.55
165,796.98
166,915.84
168,032.14
169,145.85
170,256.97
171,365.48
172,471.37
173,574.62
174,675.22
175,773.16
176,868.42
177,960.99
179,050.86
180,138.00
Pmt
No.
146
147
148
149
150
151
152
Scheduled
Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Extra
Payment
-
Total Payment
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
1,612.02
Principal
527.61
530.36
533.12
535.90
538.69
541.49
544.31
Cumulative
Interest
181,222.41
182,304.08
183,382.98
184,459.10
185,532.43
186,602.96
187,670.67
Trim carpentar
Shoe Mold
Cabinets
Door hardware
Bath hardware