Investor Real Estate Accounts

For real estate investors to keep track of their properties rental performance and tax information in one place.

Hi Sebastian. Please find 3 rd updated Estimates

PORTO HOUSE ESTIMATES:

Overview To completely renovate the apartment. 1.Duration of project:  20-24 weeks. 2.To maintain the budget outlined below. 3.To ensure high-standard workmanship and timely delivery.

  1. To achieve the client’s desired aesthetic.

Specifications : DEMOLITION:

-GROUND FLOOR Remove garbage Remove the wall ‘s plaster Digging the floor Open a new window TOTAL 3500

-MID FLOOR Removal of the wall between kitchen and living room Removal of the floor Removal of the wall between bathrooms wall and stair cases Removal bathroom ‘s and kitchen’s tiles Removal of the Plaster boards between bedroom and livingroom Removal of all the bedrooms walls Removal of all the bathroom’s walls Removal of the windows Rubbish and garbage TOTAL 2200

UPPER FLOOR Removal of the arches Removal of the bathroom’s walls Removal of the bedrooms walls Removal of the loft space between ceiling and roof Removal all the ceiling Removal of the bathroom’s tiles Removal of the bathrooms kabinets Removal of  the wardrobe Removal of the windows Removal of the kitchen cabinets Removal of the window’s sills Removal of the radiators Removal of the kitchen tiles Throwing rubbish and garbage Removal the concrete belt TOTAL 2800

GRAND TOTAL 8,500

WALL WORKS AND PLASTERING:

-GROUND FLOOR Application of the concrete on the floor Mounting of the Bathroom’s walls Building back wall on the rock Mounting of the Bedroom’s walls Ceiling plastering Walls plastering Window plastering TOTAL 16.500

MID FLOOR: Mounting the wall between the living room and the bedroom Mounthing the wall between the bathroom and the bedroom Application of the screed on  the kitchen”s walls Applications of the screed plaster on the livingroom and bathroom walls Application of the concrete floor and iron beams in stead of stairscases exit Application of the screed plaster on the bathrooms walls Application of the bew concrete floor GROUND TOTAL 12300

UPPER FLOOR Application of the screed plastering on the bedroom’s walls Mounting of the loft’s walls Building the iron stair cases constructions Screed plastering of the bathroom ‘s and kicthen ‘s walls Screed plastering at the bedroom’s walls Installation of the ceiling Screed Plastering of the beam’s plaster boards GRAND TOTAL 10000

ROOF WORKS Installation of new roof: -Roof ceramic -Roof insulation -Roof belt -Roof Wooden construction -Installation of Raining drainages system GROUND TOTAL 14,400

LOFT FLOOR New beams and Application of new wooden floor GRAND TOTAL 5000

UPPER FLOOR STAIRS WORK New stairs steps from wood with aluminum handle Staircase glass wall “s separation TOTAL 4500

PAINTING LOWER FLOOR 3.400,00 MIDDLE FLOOR 3.400,00 LOFT FLOOR 2.600.00 GROUND FLOOR 3.400.00 Note : Materials and workmanship included. GRAND TOTAL 12800

TILES APPLICATION ; LABOR PRICES ( 35 EUR per m2)

UPPER FLOOR 91 m2 bathroom Kitchen wall Marble tiles at the bedroom and entrance floor since we have marble door in the living room Balcony TOTAL : 3185

MIDDLE FLOR 81m2 Kitchen wall Kitchen Floors Bedroom Balcony TOTAL 2835

GROUND FLOOR 90 m2 Bathroom Kitchen wall Kitchen floor Bedroom Living Iom TOTAL 3150

Tiles and supporting materials prices 282 m2 x 25 EUR per : 7050

GROUND TOTAL 9170+ 6550 =15720

Application of parquet : Parquet prices (33,20 EauR per m2) Loft floor 42 m2 Mid floor 24 m2 Total :2058 Labour : (15 EUR per m2 ) 230 GRAND TOTAL : 1589

ELECTRIC INFRASTRUCTURE SYSTEM :

UPPER FLOOR Electric installation new kitchen bedroom living room bathroom balcony and AC TOTAL 2.400

MIDDLE FLOOR Electric installation new kitchen bedroom living room bathroom balcony and AC TOTAL 2,400

GROUND FLOOR Electric installation new kitchen bedroom living room bathroom out side entrance and AC TOTAL 2,400

LOFT FLOOR Electric installation new loft floor TOTAL 1,500,00€

GRAND TOTAL 8700

PLUMBING :

UPPER FLOOR Installation of the new pipes and drainage system in the kitchen and the bathroom Installation of Sun's panels and water pipes

Installation of shower / sink in the bathroom and the kitchen Installation of 2 air conditioners

TOTAL 2.800

MIDDLE FLOOR Installation of the new pipes and drainage system in the kitchen and the bathroom Installation of water pipes Installation of shower/ sink in the bathroom and the kitchen Installation of 2 air conditioners

TOTAL 2400

GROUND FLOOR Installation of the new pipes and drainage system in the kitchen and the bathroom Installation of water pipes Installation of shower / sink in the bathroom and sink kitchen centrally central municipal Installation 2 air conditioner TOTAL 2,600 GRAND TOTAL 7,800

WINDOWS:

LOWER FLOOR WINDOWS 2 balcony doors 3 windows 2 interior doors 1 entrance door TOTAL 6,700,00 Painting windows and doors 1,600

MIDDLE FLOOR WINDOWS 4 balcony doors 3 windows 2 interior doors 1 entrance door TOTAL 10,150,00 Painting windows and doors 2,000

GROUND FLOOR WINDOWS 3 windows 2 interiordoors 1 entrance door TOTAL 5,550,00€ Painting windows and doors 1,200

GRAND TOTAL 28350

COUNTERTOP :

UPPER FLOOR 7 meter kitchen counter (including pediment) 120X80 centimeter island counter (200,00per m2 ) :1400 EUR Bathroom countertop : 120,00 SHOWER MARBLE WALLs SHELVES x3 : 100,00 Kitchen sink x 1 200,00 Total : 1820

MIDDLE FLOOR 7 meter kitchen counter (including pediment) (200 EUR per m2 ) 120x80 centimeter island counter: 1400 Bathroom countertop : 120,00 Bathroom marble wall’s shelves x 3: 100,00 Kitchen sink : 200,00 TOTAL : 1820

GROUND FLOOR : 7 meter kitchen counter (including pediment) 120x80 cm island counter: 1500 Bathroom countertop : 120,00 Marble shower”s walls shelves x 3 : 100,00 Kitchen sink : 200,00 Total : 1820

GRAND TOTAL: 5460

UPPER FLOOR BATHROOM AND KITCHEN ACCESSORIES: Toilet Stone Drainage Batroom sink faucet Toilet stone shower spray Long ( lineer ) towel hanger Ring small towel hanger Bathrope hanger Soap dish Toilet paper holder Brush holder Toilet brush Trash can Kitchen sink faucet Note : Shipping and assembly fees are not included. TOTAL 1.288

MIDDLE FLOOR BATHROOM AND KITCHEN ACCESSORIES: Toilet Stone Drainage Batroom sink faucet Toilet stone shower spray Long ( lineer ) towel hanger Ring small towel hanger Bathrope hanger Soap dish Toilet paper holder Brush holder Toilet brush Trash can Kitchen sink faucet TOTAL 1,288

GROUND FLOOR BATHROOM AND KITCHEN ACCESSORIES TOTAL : 1288

GRAND TOTAL 3,864

Shower Cabinets : UPPER FLOOR  85x210 cm Shower glass separatorıon (Antique Brass ) MIDDLE FLOOR 70x210 cm Shower glass separatorıon (Antique Brass) GROUND FLOOR 70x210 cm Shower glass separatorıon (Antique Brass ) TOTAL : 1875

CARPENTER WORKS ( lacquer quality370 EUR per m2 and high gloss quality 270 EUR perm2 ) : UPPER UNIT Kitchen cabinets /kitchen drawers  ( 270 EUR per m2) 10m: 2700 Bathroom customer made wooden cabinet 300,00 Bathroom mirror 70,00 Total :3070

MIDDLE UNIT: Kitchen draws 12 m : 3240 Bathroom cabinets: 300,00 € Bathroom mirror x 1 70,00 € Total : 3610

GROUND UNIT Kitchen draws 12 m : 3240 Bathroom cabinets x 1 300,00 € Bathroom mirror x 1 70,00 € TOTAL: 3610

Note :Cabinet handles are not included in the price. Only the draws mechanisms are included Depending on the selected material, the price may vary.

Grand total 10290

LIGHTING : UPPER GLOOT :4 ceiling lamps MIDDLE FLOOR 4 ceiling lamps GROUND FLOOR: 4 ceiling lamps LOFT FLOOR: 2 ceiling lamps TERACCES AND BALCONIES 8 WALLS LAMPS 6 BED SIDE TABLE’s LAMPS FOR FLOORS MIRTOR LAMPS FOR ALL FLORS TOTAL : 1645

SWITCH and SOCKETS :614

GRAND TOTAL : 2306

FACADE WOORKS:

Removal of the old plaster Cleaning and filling of the wall cracks Garbage truck Installatıon of the roof gutter Application of the black plaster Plastering of the windows corners Apllication of the white plaster Building construction of the new balcony on middle floor Cleaning of the rusted ıron on the facade Application of the screed plaster boards on the roof of the all balconies Installation of the gathering pipes and drainages pipes Build of the skelton for the restoration of the facade Painting of the facade TOTAL 12.800

Professional Cleaning from the industrial dust 7 hours per floor per person , 56 per day , 2 person per floor : 112 per floor Total per 3 floors: 336 EUR

GRAND TOTAL2 : 180979

Management fee % 11 cash payment without tax) 20000 . i give you discount .

GRAND TOTAL 3: 200979

ADDITIONAL COSTS:

⁃ Transportation of Bathrooms and Lighting accessories : 1200 EUR Customer TAX 448 GRAND TOTAL: 1648

⁃ Water tank : 1450 ⁃ Sun panel 1200 ⁃ 7 AC , 600 per AC : 4200

Grand total 3: 211125

⁃ Furniture 3000 EUR per floor , 9000 for ground , mid and upper floor, Total 9000

Notes : Please consider that extra work might be ocurred and the cost can be increased to 10 %. The price might be reduced / increased for lighting, tiles , accessories dependıng on the . Timeline Plan 1- Complete all demolition, reconfiguration and  infrastructure works in 12 weeks. 2- All orders will be finalized by week 15. 3- Another 5 weeks for installation and the final finishing. On 20 th week snagging’ process, cleaning, etc.

Payment Plan: The payments will be transferred directly to the contractors account upon the project manager request. The first payment of demolition , reconstruction and installation of new infrastructure works at the beginning of the process

. Then management fee will be paid in 3 instalments; 1st  installment is 50 % and will be paid at the beginning of the renovation 2nd installment is 30 % and will be paid after 10 weeks 3rd instalment is 20 % and will be paid after finalising the renovation (in about 20 weeks)