Scenario Summary

Current Values: Ideal Costs Increase Costs Low Cost

Changing Cells:
$B$8 $ 80.00 $ 80.00 $ 100.00 $ 60.00
Lot $ 102,675 $ 102,675 $ 110,000 $ 80,000
Result Cells:
$B$25 $ 350,000 $ 350,000 $ 413,146 $ 271,504
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.

Alma Mernacej Scenario Summary 518405096.xlsx

Proposal for Dream Home
Elijah and Valerie Foglesong

Base House Table 1: Square Footage Table 2: Square Footage & Lot
Square footage: Main floor 1,800 Total Sq Ft Base Price Total Cost Total Cost $ 90,000 $ 96,000 $ 102,675
Square footage: Basement 991 1,800 $ 144,000 $ 270,717 1,800 $ 258,042 $ 264,042 $ 270,717
Total Square footage 2,791 2,000 $ 160,000 $ 286,717 2,000 $ 274,042 $ 280,042 $ 286,717
Base price per square foot $ 80.00 2,200 $ 176,000 $ 302,717 2,200 $ 290,042 $ 296,042 $ 302,717
Base house price $ 223,283 2,400 $ 192,000 $ 318,717 2,400 $ 306,042 $ 312,042 $ 318,717
2,600 $ 208,000 $ 334,717 2,600 $ 322,042 $ 328,042 $ 334,717
Interior Upgrades 2,800 $ 224,000 $ 350,717 2,800 $ 338,042 $ 344,042 $ 350,717
Granite countertops $ 3,000 3,000 $ 240,000 $ 366,717 3,000 $ 354,042 $ 360,042 $ 366,717
Hardwood floors $ 7,500 3,200 $ 256,000 $ 382,717 3,200 $ 370,042 $ 376,042 $ 382,717
Tile floors: main-floor bathrooms $ 3,200 3,400 $ 272,000 $ 398,717 3,400 $ 386,042 $ 392,042 $ 398,717
Total interior upgrades $ 13,700 3,600 $ 288,000 $ 414,717 3,600 $ 402,042 $ 408,042 $ 414,717

Exterior Upgrades
Complete sprinkler system $ 3,525
Fence $ 2,942
Energy efficient AC $ 3,875
Total exterior upgrades $ 10,342

Lot $ 102,675

Total Estimated Cost $ 350,000

Alma Mernacej Estimate 518405096.xlsx

Base =Estimate!$B$9
Exterior =Estimate!$B$21
Interior =Estimate!$B$15
Lot =Estimate!$B$23

Alma Mernace Range Names 518405096.xlsx