flip house budget

furnance: 4800 kitchen cabinets: 5100 bathroom vanities: 2000 for 2 labor for bathrooms 1300x2= 2600 don? trim? labor? fixing foundation: 2200 labor week of 12/4 half a week week of 12/12 full week rob labor: 2 weeks of nights? refinishing hardwoods 1800 counter tops 2200 mis supplies dump fees 600 tree removal painting house doors and auction floors 2700? misc sherwin Williams and lowes and Home Depot 5200 misc other in November 1000 other credit card 1600 31,800 plus don? 850 trim? labor? 10,800 guess carrying cost 6500 total about 50k so far left to do labor paint the house remove trees landscaping