20 E Long Ave.xlsx

	A	B	C	D	E	F	G	H	I	J
1				Disclaimers: I am not a general contractor. This is only an estimate of the costs of labor and materials related to this property address. Please understand that suppliers, vendors, and market trends may affect these rehab costs. *I am not able to view certain areas of the property due to lack of access. I may rely on recent photos or proof of repairs in these cases. However, it is utimately the responsibility of the buyer to verify final condition of the property before purchase.
2
3	Address
4	20 E Long Ave, Dubois, PA				Unit Turnover- 4 unit
5	20 E Long Ave, Dubois, PA				Unit Turnover- 4 unit
6
7	Interior	Labor	Materials	Total	Task	Exterior	Labor	Materials	Total	Task
8
9	Trashout/Demo	$3,000.00	$750.00	$3,750.00		Roof	$300.00		$ 300.00	Inspect
10
11	Plumbing	$2,500.00	$1,000.00	$3,500.00	rough in/finish	Siding	$12,500.00	$500.00	$ 13,000.00	remove ivy/paint front/powerwash
12
13	Electrical	$4,500.00	$1,200.00	$5,700.00	GFCI's/upgrade where needed	Decks	$500.00	$250.00	$ 750.00
14
15	HVAC	$3,000.00	$1,500.00	$4,500.00	baseboards		Labor	Materials
16						Exterior Total	$13,300.00	$750.00	$ 14,050.00
17	Sheetrock/ceilings	$10,500.00	$1,200.00	$11,700.00	sheet rock repair/prep for paint/ceilings
18							Labor	Materials	Total
19	Interior Paint	$10,000.00	$600.00	$10,600.00	Paint all units where needed/clean other units	Grand Total	$92,700.00	$30,650.00	$ 123,350.00
20
21	Interior Doors/Trim	$5,000.00	$3,000.00	$8,000.00	moulding/casing/interior doors	Estimated Range for Repairs 100K-140K
22
23	Kitchen	$16,000.00	$11,000.00	$27,000.00	kitchens/cabs/appliances/fixtures	Estimate Provided by Neil Stark- Pennsylvania HIC# PA197186
24
25	Baths	$13,000.00	$6,500.00	$19,500.00	build new/upgrade existing
26
27	Basement	$500.00		$500.00	cleanout
28
29	Flooring	$8,500.00	$2,750.00	$11,250.00	damaged units/subfloor repair/some units are good
30
31	Windows	$400.00	$400.00	$800.00
32
33	Post-Reno Cleanup	$2,500.00		$2,500.00
34
35		Labor	Materials	Total
36	Interior Total	$ 79,400.00	$ 29,900.00	$ 109,300.00
37
38
39	****Notes- recommend inspecting supports in basement to ensure its up to code.
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
92
93
94
95
96
97
98
99
100