This is the complete budget for Ridgetop Refuge, a 2,052-square-foot owner-built cabin on 3 acres in Bryson City, North Carolina. Each construction line shows its original estimate, its current estimate (dated when a new estimate came in; a line that went over its estimate shows what has been paid), and the amount paid so far ("final" means no more bills are coming for that line).

Ridgetop Refuge cost summary
Cost summaryOriginal budgetCurrent estimateSpent so far
Total project$341,956$346,524$147,353
Land and pre-construction (land, septic, site prep, permits, plans; already spent)$79,370$79,370$79,370
House construction, four phases$262,586$267,154$67,983
Cost per square foot, house only (the standard measure)$128$130$33
Cost per square foot, all in (with land, septic, and other pre-build costs)$167$169$72

The original budget never changes. The current estimate uses the actual cost for lines marked final and for unplanned costs, and the newest estimate for everything else (never less than what has already been paid), plus a 10% contingency on what is left to spend, not on the whole phase. The house-only cost per square foot leaves out the land, septic system, site prep and clearing, permits, plans, and other pre-build costs (everything in the Before the Build section); the all-in figure includes them. The spent-so-far cost per square foot is a running figure that climbs as the build goes on. Last updated October 11, 2026. See how the spending lines up with the work on the build timeline, or browse the build photos.

Before the Build

Land, Permits, Site Prep & Pre-Construction

$79,370 actual
Description Original budget Current estimate Spent so far
Land acquisition (Nov 2022)$36,500$36,500$36,500
HOA dues (2023, 2024, 2025, 2026)$1,350$1,350$1,350
Survey$1,200$1,200$1,200
Septic permit$1,150$1,150$1,150
Property taxes (2023, 2024)$400$400$400
Septic system — trenching (Dustin, multiple phases 2024–2025)$16,900$16,900$16,900
Site prep — clearing, grading (June 2024)$8,000$8,000$8,000
Health dept. site visit$100$100$100
Hotspot & Starlink internet$450$450$450
Tools & supplies$80$80$80
Camo blocks (septic)$120$120$120
Tree removal (Nov 2024)$1,000$1,000$1,000
Outhouse build (materials)$544$544$544
Storage shed$936$936$936
U-Haul trailer$175$175$175
Architect (3 payments)$4,731$4,731$4,731
Swain County building permit$2,534$2,534$2,534
Fontana HOA bond (refundable)$2,000$2,000$2,000
Electrician — temporary power pole$1,200$1,200$1,200
Total invested before construction begins$79,370$79,370$79,370
Phase 1

Basement + Floor System

$81,726 budgeted · $86,294 estimated · $67,983 spent
Description Original budget Current estimate Spent so far
Concrete contract, Collins Masonry (footer, CMU walls, slab, waterproofing, french drain, backfill) $48,500 $48,785 $48,785
Plumber, under-slab rough-in $4,800 $3,500 $3,500 final
Sill plates, ground-contact PT 2x8/2x6/2x4 (418 lf incl. spares), sill seal, caulk $950 $1,045 $1,045
Basement wall framing lumber, #2 SPF 2x6/2x4 studs and plates, 2x12 + plywood headers (paid amount includes ZIP sheathing) $2,600 $7,597 $7,597
Floor trusses $11,746 $11,746
Subfloor, 3/4" Advantech T&G, adhesive, nails $2,800 $2,800
Rim/ledger PT 2x12, deck beam hardware $1,500 $1,500
Erosion control, gravel, misc site (actual: basement waterproofing, passed inspection) $800 $3,605 $3,605
Winter wrap (tarps/poly on subfloor) $600 $600
Subtotal$74,296$81,178
Contingency 10% $7,430 $1,665 10% of $16,646 left to spend
Unplanned: tree removal, Nathan's Tree Service (tree at risk of falling on the house, Jun 2026)—$1,200$1,200
Unplanned: tools and supplies (miter saw, nail gun, scaffolding, code book, U-Haul rental, site trailer supplies, Sep–Oct 2026)—$2,251$2,251
Phase 1 Total $81,726 $86,294 $67,983 so far
Phase 2

Upper Structure Dried-In

$41,006 budgeted
Description Original budget Current estimate Spent so far
2nd floor framing materials (SPF 2x6, plates, headers) $3,400 $3,400
Roof framing extras (ridge beam, blocking, fascia, ladders) $1,000 $1,000
Sheathing, 5/8" Zip roof + 7/16" Zip walls + tape $3,100 $3,100
Hardware, H2.5A clips, hangers, anchor bolts (NC prescriptive) $600 $600
Roof trusses $10,678 $10,678
Metal roof, copper-tone standing seam materials $9,500 $9,500
Drip edge, gutters, downspouts $1,500 $1,500
Truss setting (hired crew) $3,500 $3,500
Freight and hauling to site (Cochran, by the hour) $4,000 $4,000
Subtotal$37,278$37,278
Contingency 10% $3,728 $3,728
Phase 2 Total $41,006 $41,006
Phase 3

Envelope Close-Up + Rough-Ins

$73,634 budgeted
Description Original budget Current estimate Spent so far
Windows (14 per schedule, 115 mph vinyl) $9,000 $9,000
Exterior doors (4 sliders + 3 French + 2 hinged + 2 garage, 11 openings) $21,640 $21,640
Siding (LP SmartSide B&B, dark green, ~2,000 sf) $5,000 $5,000
Rainscreen furring (1x3 PT), flashing, fasteners $1,500 $1,500
Cedar window/door trim $3,500 $3,500
Cedar T&G porch ceiling (~847 sf) $2,200 $2,200
Electrical materials, DIY install $3,500 $3,500
Plumbing materials, DIY install $2,800 $2,800
HVAC, heat pump, ductwork, licensed sub for refrigerant $10,000 $10,000
Heat pump water heater (80 gal) $2,000 $2,000
Insulation, hybrid (spray foam roof + fiberglass batt walls) $5,800 $5,800
Subtotal$66,940$66,940
Contingency 10% $6,694 $6,694
Phase 3 Total $73,634 $73,634
Phase 4

Interior Finishes + Certificate of Occupancy

$66,220 budgeted
Description Original budget Current estimate Spent so far
Drywall, DIY materials (less T&G ceiling area, includes garage 5/8" Type X) $2,400 $2,400
T&G ceilings, pine, ~1,400 sf $4,200 $4,200
Interior paint $3,500 $3,500
Flooring, engineered wood (living areas) + tile (baths) $9,500 $9,500
Interior doors (11) $2,500 $2,500
Interior trim, base, casing, crown $2,500 $2,500
Stairway finishing (treads, risers, handrail, balusters, newels) $1,800 $1,800
Cabinets, kitchen + 3 bath vanities $10,000 $10,000
Countertops, quartz or butcher block $5,000 $5,000
Plumbing fixtures (3 toilets, 4 sinks, 2 tub/showers, faucets) $3,300 $3,300
Plumbing trim labor (sub returns to install fixtures) $2,500 $2,500
Electrical trim, fixtures, devices, panel finish $3,500 $3,500
Appliances (range, fridge, dishwasher, microwave, washer/dryer) $7,500 $7,500
HVAC trim, registers, final connections, commissioning $1,500 $1,500
Final inspection, CO prep, address signage $500 $500
Subtotal$60,200$60,200
Contingency 10% $6,020 $6,020
Phase 4 Total $66,220 $66,220
Summary

Project Totals

$341,956 budgeted · $346,524 estimated · $147,353 spent
Phase Original budget Current estimate Spent so far
Before the Build (land, permits, site prep, septic, architect; already spent)$79,370$79,370$79,370
Phase 1, Basement + Floor System$81,726$86,294$67,983
Phase 2, Upper Structure Dried-In$41,006$41,006
Phase 3, Envelope Close-Up + Rough-Ins$73,634$73,634
Phase 4, Interior Finishes + Certificate of Occupancy$66,220$66,220
Construction budget (Phases 1–4)$262,586$267,154$67,983
Total project (before the build + Phases 1–4)$341,956$346,524$147,353 so far
An unhandled error has occurred. Reload ✕