33 S Main spreadsheet (1).xlsx

	A	B	C	D	E	F	G	H	I	J	K
1
2
3			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.
4	2
5	3	Address
6	4	33 S Main St, Mahonoy City, PA				Unit Turnover- Combined (business/apt)
7	5	33 S Main St, Mahonoy City, PA				Unit Turnover- Combined (business/apt)
8	6
9	7	Interior	Labor	Materials	Total	Task	Exterior	Labor	Materials	Total	Task
10	8
11	9	Trashout/Demo	$2,250.00	$750.00	$3,000.00	Interior/exterior	Roof	$6,500.00	$3,500.00	$10,000.00
12	10
13	11	Plumbing	$300.00	$850.00	$1,150.00	water heater	Siding	$5,750.00	$3,000.00	$8,750.00	Wrap side/rear of building/paint front
14	12
15	13	Electrical	$2,000.00	$1,600.00	$3,600.00	Panel upgrades	Gutters/Downspouts	$800.00	$350.00	$1,150.00
16	14
17	15	HVAC	$300.00		$300.00	service/inspection	Landscaping	$600.00		$600.00
18	16
19	17	Sheetrock	$1,500.00	$350.00	$1,850.00			Labor	Materials
20	18						Exterior Total	$13,650.00	$6,850.00	$20,500.00
21	19	Interior Paint	$3,300.00	$500.00	$3,800.00
22	20							Labor	Materials	Total
23	21	Interior Doors/Trim	$1,200.00	$500.00	$1,700.00		Grand Total	$37,800.00	$19,850.00	$57,650.00
24	22
25	23	Kitchen	$4,500.00	$3,500.00	$8,000.00		Estimated Range for Repairs 50K-65K
26	24
27	25	Baths	$2,500.00	$2,250.00	$4,750.00		Estimate Provided by Neil Stark- Pennsylvania HIC# PA197186
28	26
29	27	Basement	$500.00		$500.00	cleanout
30	28
31	29	Flooring	$4,000.00	$1,500.00	$5,500.00	Both levels
32	30
33	31	Entry Doors	$600.00	$600.00	$1,200.00
34	32
35	33	Windows	$600.00	$600.00	$1,200.00	budget for 3
36	34
37	35	Post-Reno Cleanup	$600.00		$600.00
38	36
39	37		Labor	Materials	Total
40	38	Interior Total	$24,150.00	$13,000.00	$37,150.00
41	39
42	40
43	41	****Notes- Condition of siding/sheating under vegetation is unkown. Extent of moisture transfer to interior structural members is unknown. May be mold remediation and further repairs needed due to extent of weathering.
44	42
45	43
46	44
47	45
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