Create a basic construction budget model in include the below components.

What is the construction Cost?

How much is the purchasing Agent Fee $ ?

Construction	$1,000,000
Construction OH&P, Insurance	6% of Construction Costs
Pre-Opening Marketing	$20,000
Pre-Opening Labor	5 Staff, $100/hour, 6 months
FF&E- Case goods	$150,000
FF&E- Wallcovering	$20,000
FF&E- Carpet	$10,000
FF&E- Window Coverings	$5,000 materials, $1,000 install
FF&E- Purchasing Fee	4% of FF&E Costs (note: do not include IT costs or Warehouse/Tax/Freight in subtotal FF&E Costs for this calculation)
FF&E- Warehouse, Tax, Freight	21% of FF&E Costs (use same calculation as above for subtotal FF&E costs and do not include Purchasing Fee)
IT Cabling	$100,000
IT Equipment	$50,000
Project Management	4% of Construction Costs
Permits	$75,000
Legal Fees	$160,000
MEP Engineer Fees	$25,000
MEP Engineer Reimbursable	$5,000
Architect Fees	$50,000
Architect Reimbursable	$25,000
Contingency	10% of Construction + FF&E (include IT with FF&E) + Professional Fees