|
ACTUAL |
ESTIMATED |
FUTURE |
| BUDGET |
$
5,000.00 |
|
|
|
|
|
|
| INITIAL
PURCHASE AND DELIVERY |
$
500.00 |
|
|
|
|
|
|
| REMAINING
WORKING BALANCE |
$
4,500.00 |
|
|
|
|
|
|
| INITIAL
CLEAN-UP |
|
|
|
| New
Battery + plus core charge as old battery was not there |
$
63.87 |
|
|
| New
Air and Oil Filters |
$
9.67 |
|
|
| Oil,
Carburetor Cleaner & Mystery Oil |
$
17.08 |
|
|
| Coolant
(What you guys up north call anti-freeze) and washer fluid. |
$
11.08 |
|
|
| New
Windshield Wipers |
$
6.08 |
|
|
| 505
Degreaser |
$
3.05 |
|
|
|
|
|
|
| SUBTOTAL |
$
110.83 |
$
- |
$
- |
|
|
|
|
| ENGINE
PERFORMANCE AND OVERHAUL |
|
|
|
| 5.0L
6CYL Exchange |
|
|
|
| Plugs,wires, distributor, rotor |
$
60.00 |
|
|
| intake gasket |
$
10.00 |
|
|
| Hoses & Belts |
$
79.08 |
|
|
| Misc
Labor |
$
300.00 |
|
|
|
|
|
|
| SUBTOTAL |
$
449.08 |
$
- |
$
- |
|
|
|
|
| DRIVABILITY
& EMISSION CONTROLS |
|
|
|
| Part
1 |
|
|
|
| Part
2 |
|
|
|
| Part
3 |
|
|
|
| Part
4 |
|
|
|
| Part
5 |
|
|
|
|
|
|
|
| SUBTOTAL |
$
- |
$
- |
$
- |
|
|
|
|
| FUEL
SYSTEM |
|
|
|
| New
Fuel Tank |
$
98.00 |
|
|
| New
Fuel Filter |
$
10.45 |
|
|
| New
Fuel Sending Unit |
$
122.98 |
|
|
| Fuel
Pump |
$
89.00 |
|
|
| ASD
Relay |
|
|
|
| New
Fuel Lines |
|
|
|
| Misc
Labor |
$
290.02 |
|
|
| Two
Cans of ruberized undercoat |
$
14.82 |
|
|
| 2'
of 5/16" Fuel Line Hose |
$
16.95 |
|
|
| Fuel
Line Clamps |
$
2.96 |
|
|
|
|
|
|
| SUBTOTAL |
$
645.18 |
$
- |
$
- |
|
|
|
|
| CHASSIS
ELECTRICAL |
|
|
|
| Heater |
|
|
|
| A/C |
|
|
|
| Windshield
Wipers/Washer |
|
|
|
| Instruments
& Switches |
|
|
|
| Sound
System |
|
$
300.00 |
|
| Lights
- Headlights |
|
|
|
| Lights
- Tail Lights |
|
|
|
| Lights
- Signals |
|
|
|
| Lights
- Fog Lights (PIAA 520 Series) |
|
|
$
229.99 |
|
|
|
|
| SUBTOTAL |
$
- |
$
300.00 |
$
229.99 |
|
|
|
|
| DRIVETRAIN |
|
|
|
| Transmission |
|
|
|
| Clutch |
|
|
|
| Transfer
Case |
|
|
|
| Driveline |
|
|
|
| Front
Axle |
|
|
|
| Rear
Axle |
|
|
|
|
|
|
|
| SUBTOTAL |
$
- |
$
- |
$
- |
|
|
|
|
| SUSPENSION
& TIRES |
|
|
|
| Rubicon Express
2.5" Lift Kit |
$
604.95 |
|
|
| Part
2 |
|
|
|
| 4
15x8 factory wheels |
$
60.00 |
|
|
| 5
x 31x10.5xR15 tires (BFG AT/KO or Goodyear Wrangler
MT/R) |
$
528.00 |
|
|
| Mount & balance |
|
$
100.00 |
|
| Part
6 |
|
|
|
|
|
|
|
| SUBTOTAL |
$ 1,192.95 |
$
- |
$
- |
|
|
|
|
| BRAKES |
|
|
|
| Front
Brake Overhaul Kit |
|
$
108.00 |
|
| Front
Brake Lines |
$
22.00 |
|
|
| Rear
Brake Overhaul Kit |
|
$
120.00 |
|
| Rear
Brake Lines |
|
$
50.00 |
|
| brake
master cylinder |
|
$
50.00 |
|
| 1
qt Brake Fluid |
$
4.76 |
|
|
|
|
|
|
| SUBTOTAL |
$ 26.76 |
$
328.00 |
$
- |
|
|
|
|
| BODY
& TRIM (EXTERIOR) |
|
|
|
| Best
Top Sail Cloth with Tinted Window |
$
534.59 |
|
|
| Original
Hardware |
$
155.96 |
|
|
| Set
of Door Pins |
$
24.99 |
|
|
| Slider
Upper doors |
|
|
|
| Temporary Window Frame patch |
|
$
50.00 |
|
| Window
Frame New |
|
|
|
| Paint
Job |
|
$
500.00 |
|
| Black
Rustoleum for Misc metal parts |
$
5.27 |
|
|
| Fender
Flares - recondition with Forever Black or Krylon Fusion Paint |
|
|
|
| Fender
Flares - New pocket style |
|
|
|
| Step
Bars |
|
$
75.00 |
|
|
|
|
|
| SUBTOTAL |
$
720.81 |
$
625.00 |
$
- |
|
|
|
|
| BODY
& TRIM (INTERIOR) |
|
|
|
| Duplicolor
Roll-on bed liner & 1 Can of Liner Spray for tub |
$
71.93 |
|
|
| Scourpads,
Sandpaper, Masking Tape…for above |
$
8.71 |
|
|
| Bucket
Seats from '89 Cavalier Z24 |
FREEBEE |
$
- |
|
| Neoprene
waterproof seat covers |
|
$
100.00 |
|
| Fold
& Tumble Back Seat with hardware |
$
100.00 |
|
|
| Split
Fold Rear Seat |
|
|
a |
| Front
Seat Belts |
|
|
|
| Rear
Seat Belts |
|
|
|
| Dashboard
Paint |
$
6.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| SUBTOTAL |
$
186.89 |
$
100.00 |
$
- |
|
|
|
|
| MISCELLANEOUS
& SECURITY |
|
|
|
| Locking
Fuel Cap |
|
$
15.00 |
|
| Locking
Glove Box |
|
|
|
| Part
3 |
|
|
|
| Part
4 |
|
|
|
| Part
5 |
|
|
|
| Part
6 |
|
|
|
|
|
|
|
| SUBTOTAL |
$
- |
$
15.00 |
$
- |
|
|
|
|
| TOTAL
SPENT SO FAR |
$
2,168.47 |
|
|
|
|
|
|
| REMAINING
BALANCE |
$
2,831.53 |
|
|
|
|
|
|
| ESTIMATED
COST REMAINING |
|
$
2,670.95 |
$
229.99 |
|
|
|
|
| EXPECTED
BUDGET LEFTOVERS |
|
$
160.58 |
|
