Actual Contract · Not a Sample

734 Fremont Villas

Whole-house renovation · Laguna Beach, CA

$92,314
Contract Price
1,703 sqft
Project Size
178
Itemized SKUs
20 days
Duration
$9,231
Contingency (separate)

Open Book Quote

Every Dollar on the Table

Click any layer to see the breakdown

Direct Costs · Open-Book At-Cost Pricing
ItemSizeQtyUnit costTotal
Drywall panel 1/2"USG Sheetrock UltraLight4' × 8'78 sheet$14.5$1,131
Interior wall paint, eggshell — Warm White2 altsSherwin-Williams Emerald5 gal4 pail$168$672
MDF baseboard, 5-1/4"16 ft400 lin ft$1.35$540
Exterior body paint5 gal2 pail$214$428
Drywall panel 5/8" Type X ceiling4' × 8'22 sheet$18.9$415.8
Trim/door enamel semi-gloss — Alabaster1 gal6 can$62$372
Plywood underlayment 3/4"4' × 8'6 sheet$58$348
Garage floor epoxy kit500 sqft1 kit$289$289
Use tax already included at contractor level.
ItemSizeQtyUnit costTotal
SPC rigid-core flooring — Coastal Oak 5mm2 altsCali Vinyl Pro Wide+ · click-lock, IXPE pad attached1,706 sqft1,706 sqft$2.45$4,179.7
Kitchen base cabinets — Shaker White2 alts110 lin ft run8 piece$385$3,080
Quartz slab — Solova Calacatta White (kitchen)65 sqft65 sqft$42$2,730
Kitchen wall cabinets — Shaker White10 piece$245$2,450
Frameless glass shower door 60"3 each$685$2,055
Kitchen tall pantry cabinets84" H3 piece$585$1,755
Prehung interior doors, primed 6-panel30" × 80"13 each$118$1,534
Oak stair treads, 42"14 each$68$952
Sales tax handled separately in row J per CA regulations.
ItemSizeQtyUnit costTotal
Interior wall & ceiling painting1,706 sqft6 day$750$4,500
Bathroom 1 — full build (tile + fixtures + glass)5 day$750$3,750
Bathroom 2 — full build5 day$750$3,750
Bathroom 3 — full build5 day$750$3,750
Demolition — 3 bathrooms, full gutBig + small worker paired4 day$750$3,000
SPC flooring install1,706 sqft4 day$750$3,000
Electrical rough-in3 day$750$2,250
Exterior body painting3 day$750$2,250
Big worker $350/day, small worker $200/day — day rates itemized below.
ItemSizeQtyUnit costTotal
20 yd dumpster (whole project)1 each$685$685
Wet tile saw rental10 day$42$420
Airless paint sprayer5 day$78$390
12" sliding miter saw rental20 day$18$360
Scaffolding set5 day$45$225
Drywall lift3 day$48$144
ItemSizeQtyUnit costTotal
Procurement — fixture sourcing1 job$485$485
Procurement — material sourcing & ordering1 job$385$385
Freight — cabinets delivery1 job$385$385
On-site storage container, 30 days1 month$385$385
Freight — quartz slab delivery1 job$285$285
Material staging & handling1 job$285$285
Freight — flooring pallet1 job$245$245
Freight — doors pallet1 job$168$168
Direct Costs Subtotal
$58,013
Markups & Fees
5% × Direct Costs. Covers project scheduling, daily site coordination, subcontractor management, material flow, and quality oversight.
15% × (Direct Costs + PM). Covers office, insurance, vehicles, software, administration, indirect labor.
15% × (Direct Costs + PM + Overhead). Industry-standard contractor profit for a 20-day project of this scope.
The KPKB platform's role: match owner with a verified contractor, curate the SKU database that powers open-book pricing, and coordinate ongoing project liaison. Flat fee — NOT subject to overhead, profit, or sales tax markup. This is what makes the $92K price possible at this level of transparency.
9.75% × Section B (Fixtures). Per California sales tax regulations, fixtures are taxed at the owner level. Materials (Section A) are taxed at contractor level — use tax already included in row A.
Total Contract Price (Fixed Lump-Sum)$92,314

+ Contingency Allowance: $9,231 (10%, held in reserve, NOT included in contract price)

CSLB #1146902 · Active LicenseCA BPC §7159.5 CompliantOpen-Book At-Cost Pricing1-Year Workmanship Warranty
Next Step

Meet your vetted contractors

The three teams who actually delivered this project

Find Vetted Contractors →
© 2026 Keypoint AiCon, Inc. Make building transparent.