Fayetteville Ga 30314
Dunwoody Ga 30338
| # | Description | Qty | Unit Price | Total |
|---|
| # | Description | Qty | Unit Price | Total |
|---|
| Draw # | Work Phase Description | Milestone % | Funding Request |
|---|---|---|---|
| 1 |
Initial Mobilization & Deposits
Kitchen orders, shingles delivery, window orders, dumpster drop-off.
|
25% | $0.00 |
| 2 |
Rough-ins & Demolition
Drywall mold remediation, framing repair, plumbing leaks repaired, electrical wiring.
|
30% | $0.00 |
| 3 |
External & Structural Completion
Roof shingles installed, windows replaced, soffit boards, HVAC new unit installed.
|
25% | $0.00 |
| 4 |
Finishes, Hardwoods & Handover
Tile laundry room, bathrooms tiling, interior painting, driveway paved, tree removal.
|
20% | $0.00 |
| Total Construction Loan Request: | 100% | $0.00 | |
| Work Area | Base Cost | Energy Star / Zero Carbon Upgrade Specification | Estimated Rebates | Net Upgraded Cost | Est. Savings |
|---|---|---|---|---|---|
| HVAC Heat Pump | $8,500.00 | High-Efficiency Variable-Speed Electric Heat Pump (Conversion from Gas) & Smart Thermostat | -$8,000.00 | $500.00 | $450/yr |
| Smart Panel & Wiring | $5,500.00 | Smart Load-Center Electrical Panel Upgrade & heavy load wiring to support Heat Pumps | -$5,500.00 | $0.00 | Required |
| Crawl Space Insulation | $3,850.00 | Closed-cell vapor barrier, crawl space air-sealing, and R-30 insulation (preventing mold) | -$1,600.00 | $2,250.00 | $180/yr |
| Water Heater & Pump | $5,500.00 | Energy Star Heat Pump (Hybrid) Water Heater & intelligent on-demand recirculation pump | -$1,750.00 | $3,750.00 | $330/yr |
| Energy Star Windows | $22,000.00 | Energy Star Double-Pane Low-E Argon-insulated replacement windows | -$4,000.00 | $18,000.00 | $320/yr |
| Whole-House LED Upgrade | Included | 100% replacement of all interior and exterior fixtures with high-efficacy LEDs | Instant Disc. | $0.00 | $150/yr |
| Cool Roof Shingles | $24,000.00 | Energy Star rated solar reflective shingles to reduce peak roof heat transmission | Included | $24,000.00 | $210/yr |
| Total System Summary: | $69,350.00 | Comprehensive Decarbonized Home Remodel Package | -$20,850.00 | $48,500.00 | $1,640/yr |
1. HVAC Decarbonization Conversion: We are removing the old fossil-fuel gas furnace and replacing it with a variable-speed Energy Star Heat Pump. Variable-speed heat pumps maintain target indoor temperatures smoothly without cycling on/off constantly, reducing electricity use by up to 50% compared to base electric resistance and preventing up to 4.5 metric tons of CO2 output per year. State HEAR program rebates cover up to $8,000 of the cost for eligible households, supplemented by Georgia Power's electric furnace conversion rebate.
2. Smart Electrical Infrastructure: Upgrading the panel to a smart breaker center and pulling heavy wiring is essential to support the electrification of heat pumps, water heaters, and future EV charging stations. State rebates cover 100% of these structural costs up to $4,000 for the panel and $2,500 for the heavy wiring.
3. Crawl Space Vapor Sealing & Insulation: Installing crawl space encapsulation plastic, sealing vents, and adding insulation reduces draft and moisture transmission. This permanently eliminates basement dampness and crawl space mold (saving future maintenance costs) and reduces heating/cooling bills by an estimated 15%.
4. Hybrid Heat Pump Water Heater: Hybrid heat pump water heaters pull heat from ambient air to warm the domestic water supply, using up to 70% less energy than standard electric heaters. This translates directly to an estimated $330 annual utility saving, qualified for a $1,750 GEFA rebate and $500 Georgia Power rebate.
Word Document (.docx) | 20 Line Items
The official line-itemized remodeling invoice containing all 20 contractor items, pricing breakdown, and Chase Bank escrow details.
📥 Download Word DocumentWord Document (.docx) | Legal Template
The legal Joint Venture agreement governing the property transfer, capital draws, refinancing targets, and Member distributions.
📥 Download Agreement DraftPDF Document (.pdf) | NOG LLC Framework
The framework detailing the settlement mechanisms, proof layer anchors, and physical property collateral pledge guidelines.
📥 Download PDF DocumentJPEG Image (.jpg) | "Never Give a Buck"
A token of historical celebration certifying the absolute sovereign value of Buck Vaughan (Beach Edition).
📥 Download Beach VariantPNG Image (.png) | "Never Give a Buck"
A token of historical celebration certifying the absolute sovereign value of Buck Vaughan (Executive Edition).
📥 Download Suited VariantPNG Image (.png) | "Never Give a Buck"
A token of historical celebration certifying the absolute sovereign value of Buck Vaughan (Biker Edition).
📥 Download Biker Variant| Feature | Subject Property | Comparable Sale 1 | Comparable Sale 2 | Comparable Sale 3 |
|---|---|---|---|---|
| Property Address | 2277 N Peachtree Way | 2295 N Peachtree Way | 5410 North Peachtree Rd | 2210 Peachtree Ln |
| Proximity to Subject | Subject | 0.1 miles NE | 0.4 miles S | 0.3 miles W |
| Sale Price | $725,000 (Target ARV) | $680,000 | $745,000 | $655,000 |
| Sale Date | Proposed | 03/15/2026 | 04/20/2026 | 05/10/2026 |
| Living Area (Sq Ft) | 2,659 Sq Ft | 2,500 Sq Ft +0.00 |
2,800 Sq Ft +0.00 |
2,400 Sq Ft +0.00 |
| Beds / Baths | 4 / 3.0 | 4 / 2.5 +0.00 |
4 / 3.5 +0.00 |
3 / 2.5 +0.00 |
| Lot Size (Acres) | 0.96 Acres | 0.85 Acres +0.00 |
1.10 Acres +0.00 |
0.78 Acres +0.00 |
| Year Built / Age | 1969 (57 yrs) | 1972 (54 yrs) +0.00 |
1975 (51 yrs) +0.00 |
1968 (58 yrs) +0.00 |
| Energy Star / upgrades | Zero-Carbon Package | Standard / Standard +0.00 |
Standard / Standard +0.00 |
Standard / Standard +0.00 |
| Net Adjustments | Reference | $0.00 | $0.00 | $0.00 |
| Adjusted Price | Indicated ARV | $0.00 | $0.00 | $0.00 |
Indicated subject property valuation after complete implementation of the proposed $194,707 remodeling and GEFA zero-carbon upgrades.
This document details a comprehensive $194,707.00 rehabilitation program for 2277 North Peachtree Way to address structural deterioration, environmental hazards, and building code violations. By executing this project:
Verify tax history, previous listing photos, and neighborhood sales comparables directly on Zillow (Property ID: 14584916).
| Work Component | Identified Pre-Rehab Defect (1969 Structure) | Regulatory Code Requirement | Remediation & Upgrade Solution |
|---|---|---|---|
| Smart Electrical Panel | Outdated FPE panel; lack of grounded wiring circuits, no AFCI/GFCI breakers in kitchen/baths. | NEC 2023 Article 210 / 408 (GFCI/AFCI & panel capacity) |
Install 200A Smart Breaker Load-Center & pull dedicated high-load copper circuits. |
| Mold Remediation & Vapor Seal | Active toxic mold growth in basement walls and open crawlspace dirt, causing dry rot. | IRC Section R408 / R318 (Vapor barriers & mold decay) |
Basement waterproofing, structural crawlspace encapsulation, and sump pump installation. |
| Energy Star Windows | Single-pane wood-frame windows decaying; high thermal transmittance (U-factor > 0.8). | IECC 2021 Table R402.1.2 (Climate Zone 4 U-Factor ≤ 0.30) |
Double-pane Low-E Argon-insulated replacement windows (U-factor ≤ 0.28). |
| Heat Pump HVAC Conversion | Inefficient 30-year-old gas furnace with cracked heat exchanger, leaking carbon monoxide. | IMC Section 304 / IRC M1401 (Combustion & heating safety) |
High-Efficiency variable-speed electric heat pump and ductwork sealing/re-insulation. |
| Crawlspace & Attic Envelope | Attic and floors uninsulated; extreme drafts, causing high heating/cooling loads. | IECC 2021 Table R402.1.3 (Attic R-49, Floor R-19 minimum) |
Closed-cell vapor encapsulation and R-30/R-49 fiberglass batts installation. |
| Incentive Program / Source | Upgrade Element | Rebate / Credit Amount | Optimization Strategy (Accessing "Free Money") |
|---|---|---|---|
| GEFA Home Energy Rebates (HOMES/HEEHR) | HVAC, Smart Panel, Heavy Wiring | $14,250.00 (Max) | Access direct point-of-sale discounts for low-to-moderate households under the state of Georgia's federal allocation. |
| Section 25C Energy Efficient Home Credit | Windows, Water Heater, Insulation | $3,200.00 / yr | Claim a 30% federal tax credit against income liability for qualifying Energy Star windows ($1,200) and heat pump upgrades ($2,000). |
| Georgia Power Rebate Program | HVAC conversion & duct seal | $1,100.00 | Submit certified contractor conversion rebate application post-installation to receive cash back directly from the utility. |
| IRS Section 168(k) Depreciation | Smart Panel, Carpet, Landscape | Up to 60-80% First Year | Utilize accelerated MACRS bonus depreciation to write off capital improvements immediately in Year 1 for RWA/Rental assets. |