• $5,000 - Excavation
• $12,000 - Sewer and utilities
• $16,000 - Foundation and slab
• $15,000 - SIP fabrication
• $7,000 - Framing materials
• $11,200 - Framing labor and SIP installation
• $20,000 - Windows and doors
• $3,900 - Rough Plumbing
• $6,700 - Rough Electrical
• $7,000 - Ecoroofs
• $14,700 - Siding
• $2,000 - Additional insulation
• $3,300 - Drywall
• $11,400 - Cabinets. countertop, built-ins
• $6,500 - Flooring
• $6,500 - Appliances
• $3,000 - Finish plumbing and fixtures
• $1,500 - Finish electrical and fixtures
• $2,500 - Deck
• $4,000 - Misc. finish
• $6,000 - Misc. stuff
• $8,000 - Permits

Total Soft Costs - $173,200

• $18,500 - Contractor Fees
• $1,000 - Engineering

Total Budget - $192,700

• $12,000 - System Development Charges (Waived)
• $20,000 - Architectural fees for design and project/construction management (Donated by owner)

Total Expected Project Value -  $224,700