Davidson and Jones Residential, LLC

Anderson Creek Lot 627 - "Patton" Plan (Approx. 2338 SF)

Estimate/Quote/Actual Updated 7/30/09

CONFIDENTIAL Estimated Quote/Vendor/Sub Invoice Total

Design Phase
O1 Lots/Land
01 Lot/Land Costs $ 48,000.00
02 Lot/Land Closing Costs $ 3,000.00
04 Misc.
O2 Land Use
01 Zoning/Planning
02 Street Improvements
03 Misc.
O3 Survey/Engineering
01 Lot/Land Survey $ 700.00
02 Plot Plan
03 Soils Engineer
04 Misc.
O4 Architectural
01 Architect/Plans $ 1,300.00
02 Engineering/Structural $ 750.00
03 ACC Architectural Review $ 500.00
O5 Permits/Fees
01 Building Permit $ 1,100.00
02 Sewer/Water Hookup Fees $ 385.00
03 Impact Fees
04 Irrigation Meter $ 300.00
O6 Miscellaneous Design Costs
01 Energy Star Fees $ 900.00
02 Rendering $ 300.00
03 Misc.
O7 Miscellaneous Construction Costs
01 Interest $ 3,000.00
02 Property Taxes $ 350.00
03 Legal Fees
04 POA Fees $ 350.00
05 Misc
06 Misc
Total Design Phase $ 60,935.00
Build Phase
1 Site Work
01 Demolition
02 Lot Clearing $ 2,000.00
03 Pad Prep
04 Misc. Site Work $ 1,000.00
05 Misc.
2 Crawl Space Foundation - Footings
01 Dig Footings $ 3,600.00
02 Form Footings, Rebar, Etc.
03 Pour Footings
04 Set Brick Points
05 Misc. $ 1,000.00
3 Crawl Space Foundation
01 Foundation Block (Inc. Headwall) $ 1,500.00
02 Foundation Brick $ 1,500.00
03 Sand, Stone, Misc. Items $ 1,000.00
04 Waterproof/Drains $ 1,000.00
05 Termite Treatment $ 200.00
06 Backfill
07 Foundation Labor $ 2,400.00
4 Slab Foundation
01 Dig Footings Foundation Total (Est) $15,200
02 Form Footings, Rebar, Etc.
03 Gravel, Wire, Poly, etc.
04 Pour Slab
05 Misc.
06 Waterproof, Drains
07 Termite Treatment
08 Backfill

1 of 4 Updated on 11/02/2021
 Davidson and Jones Residential, LLC
Anderson Creek Lot 627 - "Patton" Plan (Approx. 2338 SF)
Estimate/Quote/Actual Updated 7/30/09

CONFIDENTIAL Estimated Quote/Vendor/Sub Invoice Total

09 Underground Plumbing
10 Brick/Stone
5 Framing
01 Framing Materials $ 28,000.00
02 Framing Labor
03 Misc. Framing Costs
6 Roof
01 Roofing Materials $ 4,800.00
02 Roofing Labor
03 Skylights & Labor
04 Misc. Roofing
7 Rough-In (Include Trim-Out for Total)
01 Rough-In Plumbing $ 9,000.00
02 Rough-In Mechanical/HVAC $ 8,000.00
03 Rough-In Electrical $ 7,000.00
04 Rough-In Low Voltage $ 800.00
05 Set Fireplace $ 1,200.00
06 Buried Propane Tank $ 600.00
8 Siding
01 Siding Materials $ 10,500.00
02 Siding Labor
03 Exterior Trim Materials
04 Exterior Trim Labor
05 Exterior Painting $ 3,800.00
06 Brick/Stone Veneer Materials(Inc. Headwall) $ 2,900.00
07 Brick/Stone Veneer Labor
08 Brick/Stone Siding
09 Brick/Stone Labor
10 Misc. Siding
9 Doors & Windows
01 Exterior Doors $ 5,500.00
02 Exterior Doors Labor inc.
03 Windows
04 Windows Labor
05 Interior Doors
06 Interior Doors Labor
07 Door Hardware $ 600.00
08 Door Hardware Labor
09 Lock-out Service $ 900.00
10 Drywall
01 Drywall Costs $ 6,500.00
02 Drywalls Costs Labor
03 Misc. Drywall
11 Stairs
01 Stairs Costs
02 Stairs Labor
03 Misc. Stairs $ 750.00
12 Insulation/Gutters
01 Crawl, Walls, Ceilings $ 2,200.00
02 Attic
03 Misc. Insulation
04 Gutters - Installed $ 600.00
13 Interior Trim
01 Trim Package Cost $ 6,500.00
02 Trim Package Labor
03 Finish Hardware
04 Finish Hardware Labor
05 Fireplace Mantel
06 Fireplace Surround/Hearth $ 500.00
07 Misc. Interior Trim
14 Interior Painting
01 Paint and Labor $ 4,800.00
02 Misc. Interior Painting
15 Cabinets, Vanities & Tops
01 Kitchen and Bath Cabinets Installed $ 6,200.00
02 Bath Vanity Tops

2 of 4 Updated on 11/02/2021
 Davidson and Jones Residential, LLC
Anderson Creek Lot 627 - "Patton" Plan (Approx. 2338 SF)
Estimate/Quote/Actual Updated 7/30/09

CONFIDENTIAL Estimated Quote/Vendor/Sub Invoice Total

03 Kitchen Countertops $ 3,500.00
04 Misc. Cabinetry
16 Ceramic Tile
01 Tile Flooring Installed $ 4,200.00
02 Tile Shower inc.
03 Tile Tub Surround inc.
04 Tile Kitchen Backsplash $ 800.00
05 Misc. Ceramic Tile
17 Flooring
01 Hardwood Installed $ 6,000.00
02 Hardwood Finished
03 Misc. Hardwood
04 Carpet Installed $ 2,900.00
05 Misc. Carpet
06 Vinyl Flooring Installed
07 Misc. Vinyl Flooring
08 Misc. Flooring
18 Bath Hardware
01 Mirrors, Shower Enclosure $ 1,200.00
02 Towel Bars, Etc Installed $300
03 Misc. Bath Hardware
19 Lighting
01 Lighting Package $ 2,100.00
02 Misc. Lighting
20 Appliances
01 Appliance Package Installed $ 3,100.00
02 Misc. Appliance
21 Interior Trim Out
01 Plumbing Trim out
02 Mechanical Trim out
03 Electrical Trim out
04 Low Voltage Trim out
05 Fireplace Trim out
06 Misc. Trim out
22 Garage Doors
01 Garage Door Installed $ 2,000.00
02 Misc. Garage Door
23 Mailbox
01 Mailbox $ 500.00
02 Mailbox Labor
24 Garage Slab, Drive, Walks
01 Garage Slab - Finished $ 5,000.00
02 Driveway - Finished inc.
03 Walks - Finished inc.
04 Porch - Finished inc.
05 Patio - Finished
06 Misc. Concrete Work
25 Decks
01 Deck Materials $ 2,000.00
02 Deck Labor
03 Misc. Decking
26 Landscaping
01 Final Grade $ 750.00
02 Landscape Package - Installed $ 10,000.00
03 Irrigation System - Installled
04 Misc. Landscaping
27 Clean-up
01 Interior Cleaning $ 800.00
02 Power Washing $ 400.00
03 Misc. Cleanup
28 Misc. Costs
01 Temporary Utilities $ 800.00
02 Trash Removal $ 1,800.00
03 Port-a-Johns $ 300.00
04 Home Warranty
05 Amenities

3 of 4 Updated on 11/02/2021
 Davidson and Jones Residential, LLC
Anderson Creek Lot 627 - "Patton" Plan (Approx. 2338 SF)
Estimate/Quote/Actual Updated 7/30/09

CONFIDENTIAL Estimated Quote/Vendor/Sub Invoice Total

06 Other Misc. Costs
07 Other Misc. Costs
08 Other Misc. Costs
09 Other Misc. Costs
10 Other Misc. Costs
Total Build Phase $ 175,300.00
POST CONSTRUCTION
A Commissions
01 Commission @ 6.00% $ 19,200.00
02 Bonuses
B Closing Costs Paid
01 Buyer Incentives $ 9,600.00
02 Misc
C
01
02 Misc.
D Miscellaneous Post Construction Costs
01 Misc
02 Misc
Total Post Construction $ 28,800.00
Total - Design Phase $ 60,935.00
Total - Build Phase $ 175,300.00
Total -Post Construction Phase $ 28,800.00

Total Costs $ 265,035.00

Sales Price $ 317,900.00
Gross Profit $ 52,865.00

2338 SF x $136/FT = $317,968

4 of 4 Updated on 11/02/2021