| A | B | C | D | E | F | G | H | I | J | K | L | M | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | KC | St Joseph | DIY City | DIY Country | Build by Volunteers | Build Optimization | Future + Materials | Materials + Automation | DIY Country | Free City Land | |||
2 | Turnkey Build | Turnkey Build | Turnkey | (CEB + 3DP + Lumber) | High Tech | BYOL DIY High Tech | Turnkey Build | ||||||
3 | Feasibility: | Current | Current | Current | Current | Current | Future Build Optimization | Future | Future | Future | Current | ||
4 | SITE AND PREPARATION | ||||||||||||
5 | land cost | $25,000 | $12,000 | $25,000 | $2,000 | $12,500 | $25,000 | $12,500 | $12,500 | $0 | $0 | ||
6 | escrow charges | ||||||||||||
7 | surveying fees | $500 | $500 | $0 | $0 | $500 | $500 | $500 | $500 | $0 | $500 | ||
8 | closing fees - 1% | $1,000 | $1,000 | $0 | $0 | $1,000 | $1,000 | $1,000 | $1,000 | $0 | $1,000 | ||
9 | other fees | ||||||||||||
10 | structural engineer | engineer's stamp for new construction approval | $2,000 | $2,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2,000 | |
11 | contractor registration | MJ | $120 | $120 | $0 | $0 | $60 | $60 | $60 | $60 | $0 | $120 | |
12 | building permit/s fees | construction | $550 | $550 | $550 | $250 | $550 | $550 | $550 | $550 | $250 | $550 | |
13 | application approval fee | from building official, dev director, city council | $870 | $870 | $870 | $250 | $870 | $870 | $870 | $870 | $250 | $870 | |
14 | CONSTRUCTION | ||||||||||||
15 | impact fees | from county - general for paying city infrastructure | $750 | $750 | $750 | $0 | $750 | $750 | $750 | $750 | $0 | $0 | |
16 | grading/site prep | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | ||
17 | materials | includes foundation lumber, reused. It's included typ in next item. | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $30,000 | $30,000 | $30,000 | $60,000 | |
18 | labor | 1000 hours*$50/hr. | $50,000 | $50,000 | $0 | $0 | $0 | $25,000 | $25,000 | $12,500 | $0 | $50,000 | |
19 | inspections - foundation | they appear to be $25 each | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
20 | scaffolding rental | not used for 1 story | $200 | $200 | $0 | $0 | $200 | $200 | $200 | $200 | $0 | $200 | |
21 | dumpster, 10 yd | for construction waste | $400 | $400 | $400 | $0 | $400 | $400 | $400 | $400 | $0 | $400 | |
22 | portopotty | one per 10 people | $250 | $250 | $0 | $0 | $250 | $250 | $250 | $250 | $0 | $250 | |
23 | sanitizing gel | for handwashing | $50 | $50 | $0 | $0 | $50 | $50 | $50 | $50 | $0 | $50 | |
24 | housing | 12 people, 5 days, double room ($50/person) | $3,000 | $3,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3,000 | |
25 | general contractor | 10-20% industry standard [ref]. Used 10% here. | $18,585 | $17,005 | $0 | $0 | $10,794 | $14,868 | $9,728 | $8,168 | $0 | $15,435 | |
26 | landscaping | trees, fruits | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | |
27 | 200A Electrical hookup | by power company, depends on location. Underground example. Overhead | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | |
28 | water/waste hookup | Hookup is in addition to install. Low is 500, high is $20k, depends on location. | $3,000 | $3,000 | $3,000 | $1,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | |
29 | Waste' installation | See work doc. Install and hookup are 2 separate parts. | $0 | $0 | $0 | $1,000 | $3,000 | $0 | $0 | $0 | $0 | $0 | |
30 | Water line installation | $0 | $0 | $0 | $0 | $1,500 | $0 | $0 | $0 | $0 | $0 | ||
31 | OSE Fee | 15%-25% industry standard [ref]. Used 20% here. | $34,058 | $31,158 | $0 | $0 | $19,206 | $26,946 | $18,046 | $14,946 | $0 | $28,308 | |
32 | OCCUPANCY | ||||||||||||
33 | FSBO listing | $100 | |||||||||||
34 | |||||||||||||
35 | Sustainable selling price for a business to work: | $204,433 | $187,053 | $94,670 | $68,600 | $118,730 | $163,544 | $107,004 | $89,844 | $37,600 | $169,783 | ||
36 | |||||||||||||
37 | without general contractor or profit | $151,790 | $138,890 | ||||||||||
38 | without profit | $170,375 | $155,895 |