LicenseDemo License Agreement CBD2 3.0bCopyright 2003-2006 All
Rights Reserved by Comprotex Software, Inc.Scope of use. You may
use the CBD2 Template software on a single central processing unit.
You may not use the CBD2 Template software on a multi-user
system.Assignment. You may assign your rights under this Agreement
to a third party who agrees in writing to be bound by this
Agreement prior to the assignment provided that you transfer all
copies of the software and the documentation in any form to the
third party.Proprietary Rights and Obligations. The structure and
organization of the Software are valuable trade secrets of
Comprotex Software Inc. and its suppliers licensed to you on a
non-exclusive basis. You further agree not to translate,
disassemble, decompile or reverse engineer the Software in whole or
part.No Other Rights. Comprotex Software Inc. and its suppliers
retain title and ownership of the Software, the media on which it
is recorded and all subsequent copies of the Software.Term. The
license is effective until terminated. Comprotex Software Inc. has
the right to terminate your license if you fail to comply with a
term of this Agreement.Limited Warranty. This product is warranted
for (90) days from date of purchase against defects in workmanship
or material. Comprotex Software makes no warranty of any kind,
express or implied, including without limitation, any warranties of
merchantability and/or fitness for a particular purpose. Comprotex
Software Inc. shall not be liable for any damages, whether direct,
indirect, special or consequential arising from a failure of this
software to operate in the manner desired by the user. Comprotex
Software Inc. shall not be liable for any damage to data or
property which may be caused directly or indirectly by use of this
software.
GETTING STARTEDHELP NOTESDemo CBD2 Estimating BudgetRelease 3.0b
2003-2006Now that you have successfully loaded your CBD2 software,
there are a few procedures that will allowyou total mobility
throughout the entire program. All movement from cell to cell can
be done by oneof the following: by clicking on a cell with the
Mouse, by clicking on page up and down buttons, by usingdirectional
keys and using the bottom Section Tabs.Learning about CBD2
Estimating BudgetCBD2 was carefully designed and tested to make it
simple and easy to use. You'll find that most partsof the product
explain themselves. Nevertheless, CBD2 provides complete and easy
to read instructionsand help information listed below.IN THIS DEMO
VERSION, THE BUILDERS NAME, 1ST & 2ND FLOOR SQ IS
LOCKED!::INTRODUCTION TO INITIAL STARTUP, PRINTING &
SETUPWelcome to the CBD2 Estimating Budget Program. This program is
designed to meet the needs of today'sHomebuilders with its many
auto calculating features and suggestion prompts. To get started,
you needto decide if you want to run through a new budget for
practice, using the pre-input pricing, which iswithout a doubt
inaccurate for your local and type of construction or to go through
the entire budgetinput by input, entering the setup pricing in the
MAIN and ALL SCHEDULE sections. We recommend thatyou first leave
the pricing as programmed and run through a sample budget or two,
just to get familiar withthe CBD2 Estimating Program. Once you feel
comfortable with CBD2, then start entering all your pricing
(includingsales tax) in both the MAIN & ALL SCHEDULE sections.
When all inputs are complete, you need to type the newfile name in
the upper left corner of the BUDGET page just to the right of FILE
NAME: We recommendleaving it as BASECBD2. Now click FILE and SAVE
AS and name the file.NOTE: Always start using the base file, but
always use SAVE AS for the new file so not to override thethe
original base file!!!SPECIAL NOTE: The bottom section Tabs are an
excellent feature of CBD2. Familiarize yourself with the Tabs.They
will save you an enormous amount of time. When you track your mouse
pointer over certain cellswith a RED triangle, a comment display
will show clarifying the cell.PRINTING:To print a section of this
programsimply highlight that area (highlighting is accomplished by
placing your mouse pointer at theleft most upper section of what
you want to print, holding down on the left mouse button and
dragging to themost lower right section of what you want to print,
then releasing the left mouse button) and open file, selectprint,
select print selection and press OK.Always make sure that your
printer setup is correct!!SETUP:Click on tab marked STEP 1 SETUP to
go to the SETUP. This section is the first area to setup data
pertainingto a new budget. Simply fill-in the data required, then
continue with the other sections that will effect thisparticular
budget.::ADJUSTMENT FACTORSThe adjustment factor cells are provided
so that your CBD2 program will have the most accurate informationto
calculate certain functions. Like plumbing, electrical and hvac.
You need to contact your subcontractorfor the necessary pricing. It
is important to know that regardless what CBD2 calculates, it can
be overriddenon the BUDGET by a bid. The adjustment factors can be
found by going to edit "goto", click on "adjfact",then click GOTO.
Make the necessary adjustments.MAKING NOTESClick the bottom tab
NOTES to make notes about this home. The first cell in each row
contains all the textfor that line.::CALCULATING AVERAGE PLATE
HEIGHT AND LINEAL OUTSIDE WALLSThis calculation is one of the most
important inputs to CBD2! Great accuracy most be taken while
measuringthese items from your set of plans.AVERAGE PLATE HEIGHT is
simply taking each and every flat side of the proposed home and
measuring thewall length and the plate height. Write these figures
down. Now, repeat this for every single side, regardless ofhow many
there are (there easily could be as many as 15 or more flat
sections all the way around the PERIMETER).Now multiply each wall
length by the plate height for that side. After multiplying all
sides, add the results of thismultiplication together, than divide
this by the sum of all the wall lengths and you have the average
plate height.PERIMETER means just that. Only use 2nd floor in
height figure if it is part of the outside perimeter!EXAMPLE:wall
L1 x plate H1 + wall L2 x plate H2 + wall L3 x plate H3 etc. etc
then divide by wall L1 +wall L2 + wall L3 etc. etc.= average plate
heightLINEAL OUTSIDE WALL is the sum of all outside PERIMETER walls
used above. Now, enter that figure in the Lnft o/sper. wall of the
BUDGET 1st page. If you have an outside wall on the 2nd floor, that
is not along the PERIMETER, thenenter this wall length in
"non-perimeter o/s wall" of the last line of "inside wall 2nd
floor" of lumber calculations.USING THE WINDOW SCHEDULEContact your
window supplier for current pricing for all windows. Go to the
WINDOW SCHEDULE and entercorrect pricing and quantities. You will
notice the last few lines have been left open so that you can
enterother or odd window sizes. On entering sizes, always enter the
width then the height. For arch or ellipsewindows, enter the width
then the overall height. Enter type "C" circular, "A" arch or "R"
rectangular.USING THE DOOR SCHEDULEContact your door supplier for
current pricing for all doors. Go to the DOOR SCHEDULE and enter
correctpricing and quantities. You will notice the last several
lines have been left open so that you can enterdifferent size doors
and pricing. Please notice the red type "MUST BE FRONT DOOR". You
must enter onlyfront door quantity and price here! You will also
notice "LNFT OPENINGS NON-DOOR". This is pass throughopenings or
large openings into a room that will need the support of a header.
Always exercise caution whileentering data in unprotected
cells!::LUMBER AND TRIM TAKEOFF AND CALCULATIONSThe first thing is
to enter the necessary data in the blue typed cells under
PRELIMINARY DATA.Now, take out your set of blueline home plans and
some magic markers or high-lighters.Next, measure only interior
wall lengths for each room, bath etc. marking each wall with a
high-lighter thenentering that length in the proper table (inside
wall data 1ST floor, special inside wall data 1ST floor or inside
wall2nd floor). The reasoning for highlighting walls with a marker
is to avoid repeating the wall length that iscommon to another
wall. A wall can only be entered just one time. Do not use any wall
that is considered anoutside wall! The outside wall length is
automatically forwarded to this page from the BUDGET. Alwaysenter
wall lengths starting at wall 1, then wall 2 etc. DO NOT skip a
wall, even if you have just 2 entries.On the first page of lumber
calculations, enter 1 or 0 for whether there is casing and mold
around windows.and answer all other questions for lumber setup.
Then look under type of ceiling mold, enter
0=none,1=single,2=double and 3=triple.Next, page down to lumber
package total costs. Make sure that all your types of materials and
costs per boardfoot are correct. If so, you have a very accurate
lumber and trim costs. These cost figures are
automaticallytransferred to the BUDGET page.::SPECIAL BUILT-IN
FEATURESThe CBD2 program was not only designed to be the fastest
estimating budget, but also one of the most versatile!As you scan
through the CBD2 program, you will notice the word "Other" in blue
type. This is a open cell forspecial entries and pricing to be used
by you. It takes your special entry and uses it in the final
calculations;thus adding more latitude to the overall program.
Another custom feature is the ability to renumber the costcode
numbers, which will allow this budget to match your present
accounting codes.::TRACKINGThe TRACKING section is linked directly
with the BUDGET section; therefore all budgeted items agree
witheach other. You will find that most parts of this page explain
themselves. In each cost code you haveroom for 3 checks and their
numbers. As you progress through the building cycle and enter
various checksit will show a budget analysis and a cost to complete
figure, plus it will show a projected profit. If you wantthe
variation to activate, then type 1 in the item number under
variation.SUMMARYThe summary page is an analysis of all cost per
foot data relating to air-conditioned and overall total
squarefootages per line item. This historical data will be very
helpful in future jobs.CHANGE ORDERSThis section is for tracking
all change orders for your customer. Enter change item number,
date, a briefdescription and the amount to charge your customer. If
you are entering the actual change costs to the mainbudget, then
page down below page 2 and you may elect to use the optional sales
price adjustment. Enter 1for yes and 0 for no. This will readjust
the Tracking and Summary more accurately.::TECHNICAL
SUPPORTComprotex Software Inc.tel: 888-334-9573 or 972-681-4104fax:
972-681-7209hours: 9:00 am to 5:00 pm cstMonday through Friday1.
When calling for technical support always have your registration
number ready.2. Technical support is free for 90 days from date of
purchase. After that period support isavailable at the rate of
$35.00 * per half hour, minimum charge is $35.00 * via credit
card.3. Technical support is also available via email at:
[email protected]* Hourly rates for support are subject
to change without notice.END OF HELP SECTION
STEP 1 SETUPINITIAL JOB SETUPComprotex Software, Inc. Copyright
1996-2006 All rights reserved.Builders name
................................................................Bridge
HomesBudget prepared by and date
...............................................Mike 2/15Plan number
......................................................................1234FJob
number
........................................................................4567JJBuyers
last name
...............................................................SmithStreet
address for new home
...............................................1234 MainLot and
block (legal)
............................................................45/A/3Subdivision
name or City
.....................................................Dallas1st
floor airconditioned square footage
.................................26312nd floor airconditioned
square footage .................................502Garage square
footage
.......................................................854Covered
areas like porches, patios etc
..................................61Number of bedrooms total
...................................................5Number of
bathrooms total
..................................................4.5Number of bays
in garage ....................................................3END
OF PAGE
MAINCBD2 HOMEBUILDING ESTIMATING BUDGET Comprotex Software, Inc.
Copyright 2003-2006FILE NAME:BASEBridge HomesPage 1 of 8RUN
DATE:39081.52023032407RUN TIME:39081.52023032407ESTIMATING
BUDGETBY:Mike 2/15PLAN #JOB #BUYERADDRESSLOT/BLKSUBDIV{settitle
1,"CBD Estimating Budget Program"}{SETTITLE
2,+B2}1234F4567JJSmith1234 Main45/A/3Dallas189$87,209= PROFITExtra
Comm. =620.69%= PercentageSales Price/sq ft =$134.54Sales price
=$421,500AUTO DETECT ACTIVATEDTAKEOFFS PER PLANMISC TAKEOFFS PER
PLAN1st floor sf2631No. of bedrooms5Brick price/1K$3852nd floor
sf502No. of baths4.5Avg plateBrick/sf5.5Garage sf854Total flatwork
sf213313.894LnFt o/s per. walls344.0Covered sf61No. of
windows37Outside face sf47171st flr cov'd sf3546No. bay garage3Bid
OverridesBrick Qty @100%26,853Total A/C sf3133Pool
allowance$0$0< Plumbing$13,217Total A/C & gar.3987Brick=1
stucco=01$0< Electrical$5,839Total covered4048Land or
lot$48,500$0< Hvac$9,071COST
CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00001Cost of plans$0.95/
sf x3987Total =$3,78800002Cost of building permits$0.50per sf
x3987Total =$1,99400003Excavation$50.00per hour x7Hours Total
=$35000004Foundation (slab)$3.25per sf$11,525Total =$11,900Forms
material$37500005FlatworkTotal =$5,439$2.25per sf x2133$4,799Curb
cut$125.00x the no.2$250Sand$70.00x /loads2$140Forms mat'l &
extras$25000006PlumbingNON-BIDTotal =$13,365Rough$4,405Top
out$4,405Trim$4,405Extras above std fixtures etc.$150::Bridge
HomesPage 2 of 8RUN DATE:39081.52023032407RUN
TIME:39081.52023032407JOB #4567JJBY:Mike 2/15COST
CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00007Framing-laborTotal
=$14,4051 Story$2.95per sf x0$02 Story$3.50per sf
x3987$13,955Framing extras$45000008Framing-materialSee lumber
calculationsNON-BIDTotal =$24,782Frame material$24,432Bid
override$0$0Special material$35000009Roof labor &
mat'lavg/pitch=9X12Total =$5,852$61.50per sq92$5,657Bid
override$0NON-BID$0Roof vents$19500010Sheetrock labor &
mat'lNON-BIDTotal =$10,199$11.50per sht870$10,004Bid
override$0Extras$19500011Tape bed & textureNON-BIDTotal
=$2,730$0.69/sf a/c3133$2,162$0.49/sf gar.854$418Bid
override$0Extras$15000012WindowsSee window scheduleNON-BIDTotal
=$4,062Total windows$3,156Bid override$0$0Glass
block$31.50each24$756Specials or extras$15000013Brick labor
onlyTotal =$6,874Stucco (TK)$4.34per sf x0$01 or 2 Story
brick$320.00/100021.48$6,874Extras...mialbox, fireplaces
etc.$000014Brick materialCoverage80%Total =$11,226Brick (in
thous.)21.48x 1k price$385$8,271Extras lentils &
precast$2,500$2,500Sand2Loads x$70$140Gable vents3Each
x$105$315::Bridge HomesPage 3 of 8RUN DATE:39081.52023032407RUN
TIME:39081.52023032407JOB #4567JJBY:Mike 2/15COST
CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00015AppliancesAllowance$1,788Total
=$1,78800016Light fixturesAllowance per sf$0.50Total
=$1,56700017Electrical labor & mat'lNON-BIDTotal
=$6,349Rough$3,503Trim$2,336Smoke detectors8each
x$45.00$360Extras$15000018Heating & airNON-BIDTotal
=$9,221Rough$5,443Trim$3,628Extras$15000019Trim laborTotal
=$8,116Labor3133sf x rate$2.15$6,736Stairs labor33.5ln ft
x$30$1,005Extras$37500020Trim materialSee door scheduleTotal
=$11,788Entry door allowance$1,200Ceiling molding1242.2ln ft
x$1.79$2,224Int. - ext. doors372$2,918Stair parts33.5ln ft
x$31.25$1,047Basic trim4820.5ln ft
x$0.47$2,266Extras$2,13400021Garage doors & stairsTotal
=$1,304Door 16'x7'1@$378$378Door 8'x7'1@$209$209Attic
stairs3@$69$207Gar. door opener2@$255$51000022Cabinets,
tops/bksplshNON-BIDTotal =$12,439See cabinet takeoffs$9,509Cultured
or equal countertop$2,644Tile backsplash mt'l31.00sf x$3.50$109Tile
backsplash lbr15.50lin ft x$5.00$78Cab. bid
override$0Extras$100::Bridge HomesPage 4 of 8RUN
DATE:39081.52023032407RUN TIME:39081.52023032407JOB #4567JJBY:Mike
2/15COST CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00023Marble
cultured (includes labor)Total =$2,888Vanity48.0sf
x$11.00$528Bowls7@$55.00$385Pedistal sink1@$375.00$375Master
shower0sf x$9.25$0Tub walls0sf x$9.25$0Marble tub1@$450.00$450Spa
motor1@$225.00$225Tub deck & trim66sf x$9.25$611Window
stools22sf x$9.25$204Bar top12sf x$9.25$11100024Ceramic tile -
tub/shower (plus labor)Total =$2,066Tub walls175sf x$5.25$919Master
shower89.0sf x$2.50$223Master tub splash0.0sf x$2.50$0Durarock or
equal45.0sf x$2.00$90Total labor264.0sf
x$2.50$660Extras$17500025Floors - carpetTotal =$4,928Carpet &
std pad339.9sq yds x$14.50$4,928Upgrade pad0.0sq yds
x$2.00$000026Floors - vinylTotal =$0Vinyl flooring0.0sq yds
x$12.95$000027Floors - tile, marble,woodTotal =$2,640Wood
flooring225sf x$6.95$1,564Ceramic tile209sf x$2.50$523Ceramic
labor209sf x$2.65$554Marble tile0sf x$4.50$0Marble labor0sf
x$3.00$0Durarock or equal0sf x$2.00$000028InsulationNON-BIDTotal
=$1,7541 story$0.49per sf3133$02 story$0.56per sf3133$1,754Bid
override$0Extras$0::Bridge HomesPage 5 of 8RUN
DATE:39081.52023032407RUN TIME:39081.52023032407JOB #4567JJBY:Mike
2/15COST
CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00029HardwareAllowance$950Total
=$95000030Paint (Turn key)Total =$7,9981 Story$1.80per sf3133$02
Story$2.10per sf3133$6,579Garage$1.00per sf854$854Special
finishs$56500031Wallpaper laborTotal =$864Kitchen/nook18rolls
x$18.00$324Dinning room0rolls x$18.00$0Master bath14rolls
x$18.00$252Bath 16rolls x$18.00$108Bath 26rolls x$18.00$108Bath
30rolls x$18.00$0Bath 40rolls x$18.00$0Powder bath4rolls
x$18.00$72Other0rolls x$18.00$000032Wallpaper materialTotal
=$1,01848rolls x$16.00$768Extras$25000033Mirrors & shower
doorsTotal =$1,951Vanity mirrors96sf x$5.75$552Oval
mirror1@$137.50$138Shower Enclosure1@$425.00$425Tub
enclosure4@$209.00$836Mirror shelves0sf x$4.15$000034Security
systemTotal
=$752Prewire1@$225$225Trim1@$352$352Extras$17500035Intercom
systemTotal =$953Prewire1@$215$215Trim1@$512$512Extras$226::Bridge
HomesPage 6 of 8RUN DATE:39081.52023032407RUN
TIME:39081.52023032407JOB #4567JJPREPARED BY:Mike 2/15COST
CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00036FireplacesTotal
=$2,007Masonry 1 side0@$2,900$0Masonry 2 sides0@$3,200$0Metal
box1@$597$597Addt'l pipe over 19'6@$11$61Elbows2@$37$74Hearth
material125sf x$5.50$688Hearth mat'l labor125sf
x$3.50$438Extras$15000037Gutters%=100560.5ln ft x$3.31Total
=$1,85500038Shutters8@$80Total =$63600039SkylightsTotal =$2152' x
2'1@$215$2152' x 4'0@$279$04' x 4'0@$318$000040Sheet metal
specialTotal =$1,175Write in=2 copper roofs plus 1 porch
pan$1,17500041Cleaning3133sf x$0.34Total
=$1,06500042Grading4.0hours x$50Total =$20000043Fence &
retaining wallsTotal =$3,4766' One sided279ln ft x$9.75$2,7208' One
sided0ln ft x$13.25$0Gates1@$56$56Permit1@$50$50Retaining walls or
other extras$65000044LandscapingLot sf=10000Total
=$1,328Sod-sug.424.3279sq yd x$2.25$628Shrubs &
trees1@$550.00$550Hydromulch0sf x$56.00$0Misc or
extras$15000045Irrigation$1,450Total =$1,450::Bridge HomesPage 7 of
8RUN DATE:39081.52023032407RUN TIME:39081.52023032407JOB
#4567JJBY:Mike 2/15COST
CODEDESCRIPTIONSCALCULATIONSSUBTOTALSTOTALS00046Swimming
poolAllowance$0Total =$000047Interior clean3133sf x$0.34Total
=$1,06500048Special venting$375Total
=$37500049Weather-stripping$175Total =$17500050Decorating
fee$150Total =$15000051Forms survey$150Total =$15000052Stake
lot$150Total =$15000053LandPurchase date:34947.0$48,500Total
=$48,50000054Land interest carryrate:9.5%120Days Total
=$1,536$12.80/Day00055Taxes$239Total =$23900056Interim closing
costsSuggest:$1,067$1,097Total =$1,09700057Basement walls0sf
x$3.25$0Total =$0Enter basement floor square feet
here000058Other$0Total =$000059Other$0Total =$000060Other$0Total
=$000061Misc. labor$1,500Total =$1,50000062Misc. material or
theft$1,200Total =$1,20000063Corporate contribution$1,500Total
=$1,50000064Utilities$650Total =$65000065Insurance$650Total
=$650Total Costs$270,644::Bridge HomesPage 8 of 8RUN
DATE:39081.52023032407RUN TIME:39081.52023032407JOB #4567JJBY:Mike
2/15GROSS PROFIT ANALYSISProjected sales price$421,500Construction
costs$270,644Construction profit35.79%$150,856$150,856Variable
costsCode%Costs00066Management overrides1.00$4,21500067Other
variable cost0.05$21100068Sales commission2.00$8,43000069Sales
bonuses0.05$21100070Realtor commission6.00$25,29000071Interim
interest3.50$14,75300072Discount points1.00$4,21500073Closing
costs1.50$6,323Total of all variables15.10%$63,647$63,647Gross
profit20.69%$87,209END::MULTIPLE USER CODE MUST BE ENTERED
HERE>XXXXXXX
This is the average of all plate heights completely around the
entire home.It's recommended to get actual bids for these 3 items!
Plumbing, Electrical & HVAC!!This is a caution if the lineal ft
of outside walls appears to low.Enter price after completing
budget. Set price based on profit to the left.This is the place to
enter the commission for realtors.Flatwork includes driveways, lead
walks & sidewalks.Enter 1 for Brick, 0 for Stucco. For % see
cost code 00014.Type file name here for easy identification when
file is open.
ALL SCHEDULESCBD2 TAKEOFFS, ALLOWANCES & ADJUSTMENTSJob
#4567JJCABINET SCHEDULEPAGE 1 OF 2Appliance garage
24"1.0x$135.00=$135.00Kitchen 36" uppers0.0Ln Ft.
x$32.00=$0.00Kitchen 42" uppers17.0Ln Ft. x$40.00=$680.00Corner
charge2.0x$50.00=$100.00Std base @ wall15.5Ln Ft.
x$41.50=$643.25Std base or island no wall12.5Ln Ft.
x$75.00=$937.50Oven cabinet1.0x$198.00=$198.00Refrig. end
panel1.0x$48.00=$48.00Raised panel
end4.0x$31.00=$124.00Rounded/fluted corners26.0Ln Ft.
x$11.00=$286.00Desk base3.5Ln Ft. x$55.00=$192.50Hutch 84" H0.0Ln
Ft. x$90.00=$0.00Hutch 96" H4.0Ln Ft. x$121.00=$484.00Entertainment
cntr 84" H0.0Ln Ft. x$90.00=$0.00Entertainment cntr 96" H9.0Ln Ft.
x$121.00=$1,089.00Utility 36" uppers6.0Ln Ft.
x$32.00=$192.00Utility base6.0Ln Ft. x$39.00=$234.00Commode
cabinet8.0Ln Ft. x$50.00=$400.00Linen front 84" H2.5Ln Ft.
x$21.00=$52.50Vanity base24.0Ln Ft. x$39.00=$936.00Knee
space2.0x$27.00=$54.00Draw glides70.0x$2.15=$150.50Wet bar
base7.0Ln Ft. x$44.00=$308.00Wet bar uppers 36"6.0Ln Ft.
x$36.00=$216.00Stem glass holder3.0Ln Ft. x$15.00=$45.00Wine
rack2.0Ln Ft. x$40.00=$80.00Wood top7.0Ln Ft.
x$35.00=$245.00Bookshelves upper 48"0.0Ln Ft.
x$45.00=$0.00Bookshelves 84" H15.0Ln Ft. x$90.00=$1,350.00Medicine
cabinet4.0x$48.50=$194.00Tv swivel1.0x$135.00=$135.00Magazine
rack0.0x$47.50=$0.00Island veggie
bin0.0x$45.00=$0.00Other0.0x$135.00=$0.00Other0.0x$135.00=$0.00Other0.0x$135.00=$0.00Other0.0x$135.00=$0.00Other0.0x$135.00=$0.00Total
cabinet costs$9,509.25::Job #4567JJCOUNTERTOP SCHEDULEPAGE 2 OF
2Put 1=cultured 0=laminate>1= Brand =???Cultured or equal28.0Ln
Ft. x$88.00=$2,464.00Cultured corner charge2.0Ln Ft.
x$90.00=$180.00Laminate0.0Ln Ft. x$18.95=$0.00Laminate corner
charge0.0Ln Ft. x$35.00=$0.00Bar top 12"0.0Ln Ft.
x$135.00=$0.00Other0.0Ln Ft. x$135.00=$0.00Other0.0Ln Ft.
x$135.00=$0.00Other0.0Ln Ft. x$135.00=$0.00Other0.0Ln Ft.
x$135.00=$0.00Total countertop costs$2,644.00::ALLOWANCESJob
#4567JJALLOWANCESPAGE 1 OF 1Appliances$1,788Wallpaper
material$1,018Light fixtures$1,567Security system$752Floors -
carpet$4,928Intercom system$953Floors -
hard$2,640Landscaping$1,328Hardware$950Swimming pool$0::BASE
ADJUSTMENT FACTORSPLUMBING:BASE PRICE FOR A 2000 SF HOME W/0
BATHS=$1,921ADDITIONAL CHARGE FOR EACH BATH=$1,988CHARGE PER Square
Foot=$0.75ELECTRICAL:BASE PRICE FOR A 2000 SF HOME=$2,800CHARGE PER
Square Foot=$0.97HVAC:PLEASE NOTE CBD COMPENSATES FOR EXCESS
GLASS!SF THAT 1 TON WILL AC/HEAT=421PRICE PER 1 TON OF
AC/HEAT=$1,150::JOB #4567JJLUMBER SCHEDULE & CALCULATIONSPAGE 1
OF 3PRELIMINARY DATALINIAL FOOTAGE OF OUTSIDE PERIMETER
WALLS34426881TOTAL OUTSIDE CORNERS IN LINEAL OUTSIDE
WALLS9869.93636251st FLOOR DOORSDOOR COUNT CORRECT261st FLOOR
WINDOWSWINDOW COUNT CORRECT211st FLOOR PLATE HEIGHT102nd FLOOR
DOORSDOOR COUNT CORRECT142nd FLOOR WINDOWSWINDOW COUNT CORRECT162nd
FLOOR PLATE HEIGHT9NUMBER OF STAIRCASES3ARE WINDOWS TO HAVE CASING
MOLD 1 = YES 0 =NO1INSIDE WALL DATA 1st FLOORPLATE HGT10CL'G
MOLDDESCRIPTION OF ROOM1st WALL2nd WALL3rd WALL4th
WALLTOTAL1+=Y,0=NENTRY0.00.00.00.00.000DINING
ROOM12.015.012.00.039.0159.4LIVING
ROOM14.018.00.00.032.02138.6FAMILY
ROOM0.00.00.00.00.000KITCHEN15.015.00.00.030.0174.25MASTER
BEDROOM18.022.018.00.058.0189.1MASTER
BATH12.016.00.00.028.000MASTER CLOSET
113.00.013.00.026.0164.35MASTER CLOSET 20.00.00.00.00.000BEDROOM
20.00.00.00.00.000BEDROOM 2 CLOSET0.00.00.00.00.000BEDROOM
30.00.00.00.00.000BEDROOM 3 CLOSET0.00.00.00.00.000BEDROOM
40.00.00.00.00.000BEDROOM 4 CLOSET0.00.00.00.00.000BATH
28.05.00.00.013.000BATH 30.00.00.00.00.000POWDER
BATH3.06.00.00.09.0114.85UTILITY
ROOM6.08.06.00.020.000GARAGE31.026.031.00.088.000OTHER0.00.00.00.00.000OTHER0.00.00.00.00.000TOTAL
LINEAL WALLS343.0440.55TOTALTOTAL SQ FT OF LINEAL
WALLS3430.0::4567JJSPECIALINSIDE WALL DATA 1st FLOORPAGE 2 OF 3CL'G
MOLDPLATEDESCRIPTION OF ROOM1st WALL2nd WALL3rd WALL4th WALLTOTAL
SF1+=Y,0=N20ENTRY8.014.08.014.0880.0139.614FAMILY
ROOM15.029.015.029.01232.03222.750STUDY0.00.00.00.00.0000LIBRARY0.00.00.00.00.0000HALLWAY0.00.00.00.00.0000OTHER0.00.00.00.00.0000OTHER0.00.00.00.00.000TOTAL
SQ FT OF LINEAL WALLS SPECIAL PLATE HEIGHT2112.0262.35TOTALINSIDE
WALL DATA 2nd FLOORPLATE HGT9CL'G MOLDDESCRIPTION OF ROOM1st
WALL2nd WALL3rd WALL4th WALLTOTAL1+=Y,0=NBEDROOM
212.014.012.00.038.0159.4BEDROOM 2 CLOSET3.09.03.00.015.000BEDROOM
313.014.513.00.040.5164.35BEDROOM 3 CLOSET4.04.04.00.012.000BEDROOM
413.015.513.00.041.5164.35BEDROOM 4 CLOSET3.07.03.00.013.000BEDROOM
512.014.012.00.038.0159.4BEDROOM 5 CLOSET4.07.04.00.015.000BEDROOM
60.00.00.00.00.000BEDROOM 6 CLOSET0.00.00.00.00.000PLAY
ROOM14.015.014.00.043.0169.3HALLWAY13.00.00.00.013.000BATH
20.00.00.00.00.000BATH 34.08.00.00.012.000BATH
44.08.00.00.012.000OTHER0.00.00.00.00.000OTHER0.00.00.00.00.000TOTAL293.0316.8TOTALLN
FT OF NON-PERIMETER O/S WALL21.0TOTAL SF OF LN
WALLS2637.01061.7TOTAL CROWN + LN OPENINGS::4567JJLUMBER PACKAGE
TOTAL COSTSPAGE 3 OF 3SQ FT **COST/SF **MAT'LDESCRIPTIONBOARD
FTCOST/BDFTTOTALSPECIAL#3 SPF OR FIR 2x4xLEXT'R WALL
STUDS5605.25$0.33$1,850#3 SPF OR FIR 2x4xL1st FLOOR
STUDS3976.06$0.33$1,312#3 YP OR FIR 2x6xL1st FLR SPEC.
STUDS2448.23$0.36$881#3 SPF OR FIR2nd FLOOR
STUDS3056.81$0.33$1,009#3 YP OR FIR1st FLR CL'G
JOISTS3971.87$0.42$1,668#3 YP OR FIR2nd FLR CL'G
JOISTS634.33$0.44$279#2 FIR 2x12xL2nd FLR FLOOR
JOISTS1111.43$0.45$500No BasementT & G WAFERBOARD 4x8x3/42nd
FLOOR DECKING **545.55$0.54$295No Basement#2 FIR AVGERAGE
2x10xLROOF FRAMING18120.79$0.45$8,154CDX 4x8x1/2ROOF DECKING
**9520.32$0.31$2,951FOAM SHEATHING 4x8x1/2SHEATHING
**3636.08$0.32$1,164CDX 4x8x1/2CORNER BRACING
**1350.50$0.31$419TOT. MAT'L FOR FACIA/SOFFIT/LNFTFACIA &
SOFFIT/lnft389.50$4.25$1,655LAP 1x6xLSIDING1439.88$0.55$792#2 YP
2x12xLSTAIRS & HEADERS2920.45$0.45$1,314GLUE LAMBS OR SPECIAL
BEAMSLN FT =21.0179.76$1.05$189TOTAL LUMBER PACKAGE
PRICE$24,432TRIMLN FT BASE/CASING/MISC.=4820.5LN FT OF CL'G
MOLD=1242.2::WINDOW SCHEDULEPAGE 1 OF 1JOB #4567JJQUANTITYSIZEPRICE
EA.TOTALSFTOT
SFTYPE11.0X2.0$19.21$19.212.02.0R21.0X4.0$29.33$58.664.08.0R02.0X2.0$29.33$0.004.00.0R12.0X4.0$43.36$43.368.08.0R02.0X6.0$65.04$0.0012.00.0R03.0X3.0$48.78$0.009.00.0R73.0X4.0$65.04$455.2812.084.0R03.0X4.5$73.17$0.0013.50.0A73.0X5.0$81.30$569.1015.0105.0R03.0X5.5$89.43$0.0016.50.0A123.0X6.0$97.56$1,170.7218.0216.0R23.0X6.5$105.69$211.3819.539.0A43.0X7.0$113.82$455.2821.084.0R03.0X8.0$130.08$0.0024.00.0A04.0X4.0$86.72$0.0016.00.0R04.0X4.5$97.56$0.0018.00.0R04.0X5.0$108.40$0.0020.00.0R04.0X5.5$119.24$0.0022.00.0A04.0X6.0$130.08$0.0024.00.0R04.0X6.5$140.92$0.0026.00.0R04.0X7.0$151.76$0.0028.00.0A14.0X8.0$173.44$173.4432.032.0A02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R02.0X4.0$0.00$0.008.00.0R37=TOTAL
WINDOWSTOTAL PRICE=$3,156.43GLASS/SF=578.0::DOOR
SCHEDULEJOB#4567JJPAGE 1 OF 1QTYDESCRIPTIONPRICE EA.TOTALTYPE22-0"
X 6-8"$54.88$109.76HC72-3" X 6-8"$56.88$398.16HC142-6" X
6-8"$59.29$830.06HC132-8" X 6-8"$61.35$797.55HC03-0" X
6-8"$66.33$0.00HC02-0" X 8-0"$58.88$0.00SC02-3" X
8-0"$60.88$0.00SC02-6" X 8-0"$63.29$0.00SC02-8" X
8-0"$65.35$0.00SC03-0" X 8-0"$70.33$0.00SC0FRENCH 3-0" X
6-8"$147.00$0.00SC1DBL FRENCH 3-0" X 6-8"$321.00$321.00SC0FRENCH
3-0" X 8-0"$209.00$0.00SC0DBL FRENCH 3-0" X
8-0"$461.00$0.00SC1FRONT DOOR 3-0" X 6-8"$1,200.00MUST BE FRONT
DOOR$1,200.00WOOD0FRONT DOOR 3-0" X 8-0"$1,450.00MUST BE FRONT
DOOR$0.00WOOD02-8" X 6-8" EXT. DOOR$199.50MUST BE
EXT.DOOR$0.00METAL23-0" X 6-8" EXT. DOOR$230.50MUST BE
EXT.DOOR$461.00METAL02-8" X 8-0" EXT. DOOR$231.50MUST BE
EXT.DOOR$0.00METAL03-0" X 8-0" EXT. DOOR$259.50MUST BE
EXT.DOOR$0.00METAL0OTHER$222.00$0.00METAL26LNFT OPENINGS NON
DOOR55TOTAL LNFT40=TOTAL DOORS$4,117.531FRONT DOOR
ALLOWANCE$1,200.002EXTERIOR DOORS$461.0037INTERIOR
DOORS$2,456.53::THE ENDEND OF PAGE::Program internal adjustments.
Experienced Programers ONLY!Do not change any figures below without
talking to support.Changes could damage the program & void the
warranty!FACE AREA %1.091ADD.SF x DIFF
WINOVER%HVAC11187.781170.710.13BRICK WASTES
%1.035ROOF1.080.183Smoother1.136100S/R1.03560.133609TUB WALL
SF55LumberfactorwasteEXT'R WALL STUDS1.091.0351st FLOOR
STUDS1.121.0351st FLR SPEC. STUDS1.121.0352nd FLOOR
STUDS1.121.0351st FLR CL'G JOISTS1.171.0352nd FLR CL'G
JOISTS1.171.0802nd FLR FLOOR JOISTS2.051.0802nd FLOOR
DECKING1.051.035ROOF FRAMING1.971.000ROOF DECKING1.001.035SHEATHING
(FOAM)1.001.080CORNER WIND BRACING10.001.080FACIA &
SOFFIT4.001.025SIDING1.381.050STAIRS & HEADERS1.28LN FT
=8.56TRIM2.09CROWN1.17CROWN FACTOR4.95::WINDOW CASING28
AllowancesCabinetsCountertopsBack to
MenuAdjustmentsLumberWindowsDoorsBack to MenuBack to MenuBack to
MenuBack to MenuBack to MenuCeiling Molding. 0=none, 1=1 level,2=2
levels, 3=3 levelsof crown etc.Ceiling Molding. 0=none, 1=1
level,2=2 levels, 3=3 levelsof crown etc.Ceiling Molding. 0=none,
1=1 level,2=2 levels, 3=3 levelsof crown etc.Descriptions with **
enter cost/SF. All others enter cost/board foot.Numbers in GREEN
are in board feet, numbers in RED are in square feet.Enter C for
Circular top, A for arch top & R for rectangular top
windows.Enter HC for hollow core, SC for solid.Enter material type
like Wood or Metal.Allowances are entered on the Main
section.Lineal feet of countertops are based on the cabinets
above.
macrosI:H6{SELECT A:A360..A:I377}{PRINT}{QUIT}ABOUT
CBDA:C10{DRILLDOWN C:A1..C:B48}{GOTO d:a1}{goto
d:g3}A:C10A:C101001A:C100.997930974% FOR SALES
PRICEA:C100.778974851ROOFA:C10A:C10A:C10A:C10A:C10AUTO DETECT
ACTIVATEDA:C10I:H10{SELECT A:A307..A:I332}{PRINT}{QUIT}GROSS
PROFITI:H12{SELECT B:A2..B:I58}{PRINT}{QUIT}CAB/TOPSI:H14{SELECT
B:A196..B:I233}{PRINT}{QUIT}WIND SCHI:H16{SELECT
B:A235..B:I263}{PRINT}{QUIT}DOOR SCHI:H18{SELECT
B:A100..B:I194}{PRINT}{QUIT}LUMBER ALLI:H26{SELECT
B:A174..B:I194}{PRINT}{QUIT}LUMBER COST SHTI:H32{SELECT
G:A2..G:I84}{PRINT}{QUIT}SPECIAL NOTESI:H34{SELECT
H:A1..H:I85}{PRINT}{QUIT}CHG
ORDERSA:C10A:C10A:C10A:C10A:C10A:C10A:C10A:C10A:C10A:C10A:C10I:H8{SELECT
A:A2..A:I349}{PRINT}{QUIT}PRINT BUDGETA:C10I:H28{SELECT
E:A3..E:I176}{PRINT}{QUIT}PRINT TRACKINGA:C10a:h378{SELECT
A:A400..A:I590}{PRINT}{QUIT}PRINT HELP TOPICSI:H36{SELECT
A:A360..A:I590}{PRINT}{QUIT}PRINT HELP PRNT SELA:A383{GOTO
A:A400}{QUIT}HELPA:A385{GOTO A:A440}{QUIT}HELPA:A387{GOTO
A:A461}{QUIT}HELPA:A389{GOTO A:A482}{QUIT}HELPA:A391{GOTO
A:A505}{QUIT}HELPA:A393{GOTO A:A525}{QUIT}HELPA:A395{GOTO
A:A547}{QUIT}HELPA:A397{GOTO A:A568}{QUIT}HELPB:G1F:H1I:H30{SELECT
F:A2..F:I94}{PRINT}{QUIT}PRINT SUMMARY{CREATEMENUBAR C:A70}CBD
MENUBEGIN_MENUBARPULLDOWNITEM&FileBEGIN_PULLDOWNMENUITEM&Open
File...\\tCtrl+N103MENUITEM&Close104MENUITEMSEPARATORMENUITEM&Save\tCtrl+S105MENUITEMSave
&As...106MENUITEMSEPARATORMENUITEM&Get
Version...109MENUITEMPut
&Version...110MENUITEMSEPARATORMENUITEMPage
Se&tup116MENUITEM&Print...\tCtrl+P117MENUITEMPrinter
Set&up...118MENUITEMSEPARATORMENUITEME&xit121END_PULLDOWNPULLDOWNITEM&EditBEGIN_PULLDOWNMENUITEM&Go
To...136MENUITEMSEPARATORMENUITEM&Recalculation132END_PULLDOWNPULLDOWNITEM&WindowBEGIN_PULLDOWNMENUITEMTi&le195MENUITEM&Cascade196END_PULLDOWNEND_MENUBAR
TRACKINGCBD2 JOB TRACKINGBridge HomesPage 1 of
41234F4567JJSmith1234 Main45/A/3DallasRUN DATE:39081.52023032407RUN
TIME:39081.52023032407BY:Mike 2/15CodeDescriptionVariationChk #,
DateChk #, DateChk #, DateBudgetActualVariationVendor1 yes,0
noAmountAmountAmountCostsCostsIn costs00001Cost of
plans23569,5/923666,6/723721,7/1$3,787.65$3,443.00$344.65Design
Unlimited1$500.00$2,689.00$254.0000002Cost of building
permits000$1,993.50$0.00$0.00XYZ
Company0$0.00$0.00$0.0000003Excavation000$350.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000004Foundation
(slab)000$11,899.50$0.00$0.00XYZ
Company0$0.00$0.00$0.0000005Flatwork000$5,439.25$0.00$0.00XYZ
Company0$0.00$0.00$0.0000006Plumbing000$13,365.43$0.00$0.00XYZ
Company0$0.00$0.00$0.0000007Framing-labor000$14,404.50$0.00$0.00XYZ
Company0$0.00$0.00$0.0000008Framing-material000$24,782.08$0.00$0.00XYZ
Company0$0.00$0.00$0.0000009Roof labor &
mat'l000$5,852.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000010Sheetrock labor &
mat'l000$10,199.27$0.00$0.00XYZ Company0$0.00$0.00$0.0000011Tape
bed & texture000$2,730.23$0.00$0.00XYZ
Company0$0.00$0.00$0.0000012Windows000$4,062.43$0.00$0.00XYZ
Company0$0.00$0.00$0.0000013Brick labor
only000$6,874.33$0.00$0.00XYZ Company0$0.00$0.00$0.0000014Brick
material000$11,225.68$0.00$0.00XYZ
Company0$0.00$0.00$0.0000015Appliances000$1,788.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000016Light fixtures000$1,566.50$0.00$0.00XYZ
Company0$0.00$0.00$0.0000017Electrical labor &
mat'l000$6,349.01$0.00$0.00XYZ Company0$0.00$0.00$0.0000018Heating
& air000$9,221.02$0.00$0.00XYZ Company0$0.00$0.00$0.00::Bridge
HomesPage 2 of 41234F4567JJSmith1234 Main45/A/3DallasRUN
DATE:39081.52023032407RUN TIME:39081.52023032407BY:Mike
2/15CodeDescriptionVariationChk #, DateChk #, DateChk #,
DateBudgetActualVariationVendor1 yes,0
noAmountAmountAmountCostsCostsIn costs00019Trim
labor000$8,115.95$0.00$0.00XYZ Company0$0.00$0.00$0.0000020Trim
material000$11,787.57$0.00$0.00XYZ
Company0$0.00$0.00$0.0000021Garage doors &
stairs000$1,304.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000022Cabinets,
tops/bksplsh000$12,439.25$0.00$0.00XYZ
Company0$0.00$0.00$0.0000023Marble
cultured000$2,888.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000024Ceramic tile000$2,066.25$0.00$0.00XYZ
Company0$0.00$0.00$0.0000025Floors -
carpet000$4,928.24$0.00$0.00XYZ Company0$0.00$0.00$0.0000026Floors
- vinyl000$0.00$0.00$0.00XYZ Company0$0.00$0.00$0.0000027Floors -
tile, marble,wood000$2,640.10$0.00$0.00XYZ
Company0$0.00$0.00$0.0000028Insulation000$1,754.48$0.00$0.00XYZ
Company0$0.00$0.00$0.0000029Hardware000$950.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000030Paint (Turn
key)000$7,998.30$0.00$0.00XYZ Company0$0.00$0.00$0.0000031Wallpaper
labor000$864.00$0.00$0.00XYZ Company0$0.00$0.00$0.0000032Wallpaper
material000$1,018.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000033Mirrors & shower
doors000$1,950.50$0.00$0.00XYZ Company0$0.00$0.00$0.0000034Security
system000$752.00$0.00$0.00XYZ Company0$0.00$0.00$0.0000035Intercom
system000$953.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000036Fireplaces000$2,006.50$0.00$0.00XYZ
Company0$0.00$0.00$0.00::Bridge HomesPage 3 of
41234F4567JJSmith1234 Main45/A/3DallasRUN DATE:39081.52023032407RUN
TIME:39081.52023032407BY:Mike 2/15CodeDescriptionVariationChk #,
DateChk #, DateChk #, DateBudgetActualVariationVendor1 yes,0
noAmountAmountAmountCostsCostsIn
costs00037Gutters000$1,855.26$0.00$0.00XYZ
Company0$0.00$0.00$0.0000038Shutters000$636.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000039Skylights000$215.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000040Sheet metal
special000$1,175.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000041Cleaning000$1,065.22$0.00$0.00XYZ
Company0$0.00$0.00$0.0000042Grading000$200.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000043Fence & retaining
walls000$3,476.25$0.00$0.00XYZ
Company0$0.00$0.00$0.0000044Landscaping000$1,327.75$0.00$0.00XYZ
Company0$0.00$0.00$0.0000045Irrigation000$1,450.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000046Swimming pool000$0.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000047Interior clean000$1,065.22$0.00$0.00XYZ
Company0$0.00$0.00$0.0000048Special venting000$375.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000049Weather-stripping000$175.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000050Decorating fee000$150.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000051Forms survey000$150.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000052Stake lot000$150.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000053Land000$48,500.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000054Land interest
carry000$1,535.83$0.00$0.00XYZ Company0$0.00$0.00$0.00::Bridge
HomesPage 4 of 41234F4567JJSmith1234 Main45/A/3DallasRUN
DATE:39081.52023032407RUN TIME:39081.52023032407BY:Mike
2/15CodeDescriptionVariationChk #, DateChk #, DateChk #,
DateBudgetActualVariationVendor1 yes,0
noAmountAmountAmountCostsCostsIn
costs00055Taxes000$239.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000056Interim closing
costs000$1,097.00$0.00$0.00XYZ Company0$0.00$0.00$0.0000057Basement
walls000$0.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000058Other000$0.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000059Other000$0.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000060Other000$0.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000061Misc. labor000$1,500.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000062Misc. material or
theft000$1,200.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000063Corporate
contribution000$1,500.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000064Utilities000$650.00$0.00$0.00XYZ
Company0$0.00$0.00$0.0000065Insurance000$650.00$0.00$0.00XYZ
Company0$0.00$0.00$0.00CodeCheck
#AmountDescription000660$0.00Management
overrides$4,215.00$0.00$0.00000670$0.00Other variable
cost$210.75$0.00$0.00000680$0.00Sales
commission$8,430.00$0.00$0.00000690$0.00Sales
bonuses$210.75$0.00$0.00000700$0.00Realtor
commission$25,290.00$0.00$0.00000710$0.00Interim
interest$14,752.50$0.00$0.00000720$0.00Discount
points$4,215.00$0.00$0.00000730$0.00Closing
costs$6,322.50$0.00$0.00Totals$334,290.55$3,443.00$344.65Projected
cost to completion$333,945.90Sales price$421,654.00Projected net
profit$87,708.1020.80%::END OF PAGE
SUMMARYCBD2 JOB SUMMARYSUMMARY ANALYSISBridge HomesJob
#:4567JJStories:2Sales price:$421,654Plan
#:1234FBedrooms:5Realtor:YesBuyer:SmithBaths:4.5Sales price/ AC
s.f.:$134.58Address:1234 MainCar
garage:3Basement:NoLot/Blk:45/A/3AC
footage:3133Style:Trad.Location:DallasTot'l footage:4048Lot
cost:$48,500CodeDescriptionAct. or Pro.CostsAverage cost/AC
s.f.Average cost/cov'd s.f.00001Cost of
plansActual$3,443$1.0989$0.850500002Cost of building
permitsProposed$1,994$0.6363$0.492500003ExcavationProposed$350$0.1117$0.086500004Foundation
(slab)Proposed$11,900$3.7981$2.939600005FlatworkProposed$5,439$1.7361$1.343700006PlumbingProposed$13,365$4.2660$3.301700007Framing-laborProposed$14,405$4.5977$3.558400008Framing-materialProposed$24,782$7.9100$6.122100009Roof
labor & mat'lProposed$5,852$1.8679$1.445700010Sheetrock labor
& mat'lProposed$10,199$3.2554$2.519600011Tape bed &
textureProposed$2,730$0.8714$0.674500012WindowsProposed$4,062$1.2967$1.003600013Brick
labor onlyProposed$6,874$2.1942$1.698200014Brick
materialProposed$11,226$3.5830$2.773100015AppliancesProposed$1,788$0.5707$0.441700016Light
fixturesProposed$1,567$0.5000$0.387000017Electrical labor &
mat'lProposed$6,349$2.0265$1.568400018Heating &
airProposed$9,221$2.9432$2.277900019Trim
laborProposed$8,116$2.5905$2.004900020Trim
materialProposed$11,788$3.7624$2.911900021Garage doors &
stairsProposed$1,304$0.4162$0.322100022Cabinets,
tops/bksplshProposed$12,439$3.9704$3.072900023Marble
culturedProposed$2,888$0.9218$0.713400024Ceramic
tileProposed$2,066$0.6595$0.510400025Floors -
carpetProposed$4,928$1.5730$1.217500026Floors -
vinylProposed$0$0.0000$0.000000027Floors - tile,
marble,woodProposed$2,640$0.8427$0.652200028InsulationProposed$1,754$0.5600$0.433400029HardwareProposed$950$0.3032$0.234700030Paint
(Turn key)Proposed$7,998$2.5529$1.975900031Wallpaper
laborProposed$864$0.2758$0.213400032Wallpaper
materialProposed$1,018$0.3249$0.251500033Mirrors & shower
doorsProposed$1,951$0.6226$0.481800034Security
systemProposed$752$0.2400$0.185800035Intercom
systemProposed$953$0.3042$0.235400036FireplacesProposed$2,007$0.6404$0.495700037GuttersProposed$1,855$0.5922$0.458300038ShuttersProposed$636$0.2030$0.157100039SkylightsProposed$215$0.0686$0.053100040Sheet
metal
specialProposed$1,175$0.3750$0.290300041CleaningProposed$1,065$0.3400$0.263100042GradingProposed$200$0.0638$0.049400043Fence
& retaining
wallsProposed$3,476$1.1096$0.858800044LandscapingProposed$1,328$0.4238$0.328000045IrrigationProposed$1,450$0.4628$0.358200046Swimming
poolProposed$0$0.0000$0.000000047Interior
cleanProposed$1,065$0.3400$0.2631::CodeDescriptionAct. or
Pro.CostsAvgerage cost/AC s.f.Average cost/cov'd s.f.00048Special
ventingProposed$375$0.1197$0.092600049Weather-strippingProposed$175$0.0559$0.043200050Decorating
feeProposed$150$0.0479$0.037100051Forms
surveyProposed$150$0.0479$0.037100052Stake
lotProposed$150$0.0479$0.037100053LandProposed$48,500$15.4804$11.981200054Land
interest
carryProposed$1,536$0.4902$0.379400055TaxesProposed$239$0.0763$0.059000056Interim
closing costsProposed$1,097$0.3501$0.271000057Basement
wallsProposed$0$0.0000$0.000000058OtherProposed$0$0.0000$0.000000059OtherProposed$0$0.0000$0.000000060OtherProposed$0$0.0000$0.000000061Misc.
laborProposed$1,500$0.4788$0.370600062Misc. material or
theftProposed$1,200$0.3830$0.296400063Corporate
contributionProposed$1,500$0.4788$0.370600064UtilitiesProposed$650$0.2075$0.160600065InsuranceProposed$650$0.2075$0.160600066Management
overridesProposed$4,215$1.3454$1.041300067Other variable
costProposed$211$0.0673$0.052100068Sales
commissionProposed$8,430$2.6907$2.082500069Sales
bonusesProposed$211$0.0673$0.052100070Realtor
commissionProposed$25,290$8.0721$6.247500071Interim
interestProposed$14,753$4.7087$3.644400072Discount
pointsProposed$4,215$1.3454$1.041300073Closing
costsProposed$6,323$2.0180$1.5619Projected net
profit$87,70820.80%Total cost per sf with land and variable
costs$106.5898$82.4965Total cost per sf with land and no variable
costs$86.2749$66.7736Total cost per sf with variable costs and
without land$91.1094$70.5153Total cost per sf without land or
variable costs$70.7946$54.7923END OF PAGE
NOTESCBD2 NOTES FOR THIS HOME ONLY.SPECIAL NOTESJOB
#4567JJADDRESS:1234 MainThis note page is for anything that you
might find helpful pertaining to this budget only. When you are
typinginformation on a line and reach the right edge of the screen
push enter. This allows the data to be entered onthat line. Now
move down one line and continue typing. VERY IMPORTANT...you must
type each line at thefar left cell only. All other cells are
protected. If you make a typing error, you can correct by using the
backspacekey or by using the F2 key than scrolling left or right to
the error than backspace over the error and retype thecorrection
and press ENTER.EXAMPLE OF A SPECIAL NOTE:Code 00006 This home will
need handicap toilet and brace bars in the master bath.PRINTING:If
you would like to print these notes, you place your mouse pointer
at the most upper left cell just under theword CBD. Now hold down
the left mouse button and drag to the far most lower right corner
cell that you wouldlike to print. This highlights the area to be
printed. Now click FILE, PRINT and OK. This will print just the
areathat you highlighted. You need to print this page for future
reference, because when you actually use this notepage, you will
start your typing at the first blue line and that will overwrite
all these instructions. You can deleteall these lines of
instructions by starting again at the first cell of the first blue
line and pressing the space barthan press enter. Now repeat this
for each line you would like to erase or delete.Page 1::Page 2::END
OF PAGE
CHG ORDERBridge HomesCHANGE ORDER FORMNAME:SMITHRUN
DATE:39081.52023032407ADDRESS:1234 CHASE AVE.PAGE:1DALLAS, TEXAS
75140LOT & BLOCK:45/A/3LOCATION:DALLASHM PHONE:(214) 555-1111WK
PHONE:(214) 555-2222CHG #CHG DATEDESCRIPTIONPRICE13/16Added
cabinets to
utility$154$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$0THIS
PAGE TOTAL AMOUNT:$154::Bridge HomesCHANGE ORDER FORMNAME:SMITHRUN
DATE:39081.52023032407ADDRESS:1234 CHASE AVE.PAGE:2DALLAS, TEXAS
75140LOT & BLOCK:45/A/3LOCATION:DALLASHM PHONE:(214) 555-1111WK
PHONE:(214) 555-2222CHG #CHG
DATEDESCRIPTIONPRICE$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$0$0THIS
PAGE TOTAL AMOUNT:$0TOTAL AMOUNT BOTH PAGES:$154::If you are going
to add actual costs for changes to main budget and want to add what
you arecharging your customer for the change, then enter a 1 in the
cell to the right. This will reflect anexact correction to the
Tracking and Summary sales price. > > 1=yes 0=no > >
> > > > > > > >1END OF PAGE591945
MBD01ADF482.unknown
