Herbert Home
Client Name: Jeff and Britta Herbert
Start Date: October 24, 2022
Project Sqft Total:
Project Description:
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Summit County | $15,000.00 | $ | $ | $0.00 |
Budget Number Only… |
|
| Excavation and Backfill | Tycon | $54,035.00 | $ | $ | $0.00 |
Look at bid to decide what is need and what is included… |
|
| Footing and Foundation | FYN | $117,248.00 | $ | $ | $0.00 | ||
| Foundation Weather Proofing | Rocky Mountain | $2,030.00 | $ | $ | $0.00 |
Option 2 –$2030.00 on bid.. |
|
| Additional Rebar | NWC | $2,500.00 | $ | $ | $0.00 |
Rebar for additional concrete pads |
|
| Foundation Plastering | FYN | $0.00 | $ | $ | $0.00 |
Optional |
|
| Fill / Gravel | Tycon | $2,500.00 | $ | $ | $0.00 |
Budget Only … |
|
| Steel Beams | NWC | $0.00 | $ | $ | $0.00 |
Not Needed… |
|
| Steel Connections | J and J fab. | $3,500.00 | $ | $ | $0.00 |
Budget for brackets if needed.. |
|
| Material Handling | NWC | $7,200.00 | $ | $ | $0.00 |
Budget for 4 months of for framers to move material and setting beams as per needed.. @ $1800.00 Per month |
|
| Lumber Rough | SunPro | $150,610.56 | $ | $ | $0.00 |
Budget number for Rough lumber |
|
| Trusses | SunPro | $42,900.00 | $ | $ | $0.00 |
Budget number |
|
| Carpentry Rough | JRC | $111,775.00 | $ | $ | $0.00 |
Additional cost will be add for the Post and Beam work on front and back porches.. ($65.00 per man hrs) |
|
| Windows / Glass Doors | Sierra Pacific | $67,125.00 | $ | $ | $0.00 |
Window package $67125.00 with |
|
| Exterior Siding Material | Innovation Construction | $64,191.00 | $ | $ | $0.00 |
Bid is for material and labor..$52591.00 Budget for barn wood siding.. $6500.00 |
|
| Masonry | FYN | $98,464.00 | $ | $ | $0.00 |
All Exterior stone as per plan plus entry door area .. |
|
| Soffit / Fascia | North west roofing | $25,046.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovation product | $0.00 | $ | $ | $0.00 |
Included in the Material bid.. |
|
| Plumbing | MVPH | $30,900.00 | $ | $ | $0.00 |
Check bid for what is included.. |
|
| Plumbing Fixtures | MVPH | $10,000.00 | $ | $ | $0.00 |
Budget number for fixtures, including some sinks, the master tub and faucet. |
|
| Electrical / Home Automation | Pauls Electric Service | $80,767.45 | $ | $ | $0.00 |
Check bid for what’s included.. |
|
| Electrical Fixtures | Pauls Electric Service | $10,000.00 | $ | $ | $0.00 | ||
| Electronics | Mountain top | $0.00 | $ | $ | $0.00 |
owner will supply |
|
| Heating HVAC | Pauls Heating and AC | $38,925.00 | $ | $ | $0.00 |
Bid $36100.00 |
|
| Roofing L & M | North West Roofing | $47,868.00 | $ | $ | $0.00 |
Shingles Labor and Material $26,920.00 |
|
| Fireplaces | Alpine fireplace | $19,203.70 | $ | $ | $0.00 |
Budget number as per plans ADD THE MAIN LIVING ROOM FIREPLACE AS A WOOD BURNER |
|
| Fireplace Feature Wall | FYN | $20,000.00 | $ | $ | $0.00 |
Stone for living room and master bedroom $30,132.00 Check Estimate for what’s included |
|
| Gutter | North West Roofing | $6,912.00 | $ | $ | $0.00 |
What is bid… 380′ of gutter and 195′ of downspout |
|
| Heat Tape | Pauls Electric Service | $0.00 | $ | $ | $0.00 |
Only if needed… |
|
| Insulation | Pick’s Insulation | $32,696.00 | $ | $ | $0.00 | ||
| Drywall | Torres | $49,000.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $78,256.00 | $ | $ | $0.00 |
House $65568.00 |
|
| Painting Exterior | MC Baldwin Paint | $6,500.00 | $ | $ | $0.00 |
LP siding painting is include in the Siding price… |
|
| Lumber Finish | Frontier Woodworks | $45,401.34 | $ | $ | $0.00 |
Add for hand Hewn box beams $45,806.00 FAUX BEAM MATERIAL IS ADDED TO THIS BID… |
|
| Carpentry Finish | Wasatch Group | $50,907.50 | $ | $ | $0.00 |
Check Estimate for what is included.. ($60907.50) Minus of $10,000.00 for labor if using the Faux Beams instead of Hewn box beams |
|
| Closets / Shelving / Built-ins | Wasatch Group / SunPro | $12,000.00 | $ | $ | $0.00 |
Labor and Material Budget only.. |
|
| Doors Exterior / Interior | Styles Doors | $23,890.00 | $ | $ | $0.00 |
Metal exterior doors.. Interior doors are included in the finish lumber.. |
|
| Garage Door | Five Star | $26,500.00 | $ | $ | $0.00 |
4-10’x9′ garage doors… |
|
| Railings | J and J fab. | $8,500.00 | $ | $ | $0.00 |
budget for metal stair railings.. |
|
| Wood Ceilings / Wood Walls / Wood Columns / Etc… | NWC | $0.00 | $ | $ | $0.00 |
Ceiling beam work included in finish carpentry |
|
| Hardware | SunPro | $4,500.00 | $ | $ | $0.00 |
Budget for Hardware |
|
| Hardware Labor | Wasatch Group | $4,500.00 | $ | $ | $0.00 |
Budget for Hardware labor |
|
| Cabinets | A and A cabinets | $128,475.00 | $ | $ | $0.00 |
Updated price for master closet, gunroom and bedroom #1 and #2 window set design… |
|
| Countertops | MaCorp | $39,500.00 | $ | $ | $0.00 |
Fab and labor to install $27000.00 |
|
| Mirrors / Bath Enclosures | Bee Hive Glass | $11,200.00 | $ | $ | $0.00 |
Budget Number for shower glass and mirrors |
|
| Tile Tubs / Showers | MaCorp | $72,861.06 | $ | $ | $0.00 |
Budget number for labor and material to set tile… labor $29559.0 setting material $24613.78 |
|
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Included in Tile Tubs / Showers bid… |
|
| Floors Wood | MaCorp | $31,825.00 | $ | $ | $0.00 |
Labor to install wood floor $4.00 a sq ft (3350 Sq ft) $13400.00 |
|
| Radon gas System | NWC | $8,250.00 | $ | $ | $0.00 |
Budget Number per Sq Ft price $1.50 |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | Pro Source | $13,000.00 | $ | $ | $0.00 |
Budget at $50.00 a Yard (260 yards) |
|
| Appliances / Built-in Vacuum | Mountain land | $0.00 | $ | $ | $0.00 |
PROVIDED BY OWNER… $48,584.26 |
|
| Appliance Installation | MyTy | $3,033.00 | $ | $ | $0.00 | ||
| Flatwork Prep | Tycon | $5,000.00 | $ | $ | $0.00 |
Budget number |
|
| Flatwork Exterior Material | FYN | $43,162.00 | $ | $ | $0.00 |
Check Budget to adjust bid… Remove the back porch steps going off into the back yard -$9716.0 |
|
| Flatwork Exterior Labor | FYN | $0.00 | $ | $ | $0.00 |
Included in material budget.. |
|
| Driveway | FYN | $12,800.00 | $ | $ | $0.00 |
Budget for sidewalk and driveway 1600 sq ft |
|
| Winter Costs | NWC | $3,000.00 | $ | $ | $0.00 | ||
| Site Control / Clean-up | NWC | $10,000.00 | $ | $ | $0.00 |
On site control durning building… |
|
| Final Clean | NWC | $5,000.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $6,000.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NWC | $3,200.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $10,000.00 | $ | $ | $0.00 | ||
| Hazard Insurance | Owners | $0.00 | $ | $ | $0.00 |
Owner needs to Provided |
|
| Liability Insurance | NWC | $0.00 | $ | $ | $0.00 |
1% On cost of construction,,, WE’LL COVER THIS IN THE OVERHEAD / GENERAL EXPENSES |
|
| Overhead / General Expenses | NWC | $17,776.58 | $ | $ | $0.00 |
1% Above cost of construction |
|
| General Contractor Fee | NWC | $213,318.91 | $ | $ | $0.00 |
12% Above cost of construction |
Totals
Final Estimate:$2,008,753.10 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments