Copperud
Client Name: Gary Copperud
Start Date:
Project Sqft Total:
Project Description:
See schedule (attached) for square footage
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Various | $25,000.00 | $ | $ | $0.00 |
This is just a budget number at this time.. We will need to add surveying to this line item also. |
|
| Excavation and Backfill | Tycon | $236,679.15 | $ | $ | $0.00 |
Check estimate for what was bid.. |
|
| Footing and Foundation | FYN Cuellars | $215,020.00 | $ | $ | $0.00 |
Check estimate for what was bid.. |
|
| Foundation Weather Proofing | Rocky Mtn Waterproofing | $66,590.00 | $ | $ | $0.00 |
See bid for options.. This estimate covers all weather proof for project and thermo for under slab in basement. |
|
| Additional Rebar | NWC | $10,000.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Foundation Plastering | NWC | $0.00 | $ | $ | $0.00 |
Should not need this on this project.. |
|
| Fill / Gravel | NWC | $10,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Steel Beams | NWC | $45,000.00 | $ | $ | $0.00 |
4G Steel Beam Erection Only $5,000.00 |
|
| Steel Connections | NWC | $10,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Material Handling | NWC | $10,000.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Lumber Rough | Sunpro | $245,942.64 | $ | $ | $0.00 |
SEE “NOTES FROM TAKEOFF GUYS” EMAIL FROM SUNPRO |
|
| Trusses | Sunpro | $45,000.00 | $ | $ | $0.00 |
This is just a budget at this time. Still waiting for estimate from supplier to come in. |
|
| Carpentry Rough | 4G | $253,000.00 | $ | $ | $0.00 |
4G Framing $220,000.00, Timberwork $25,000.00, Crane $4,250.00, Nails & Supplies $3,750.00 |
|
| Windows / Glass Doors | Sierra Pacific | $196,310.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Exterior Siding Material | Sunpro | $87,176.41 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Masonry | FYN Cuellars | $302,183.00 | $ | $ | $0.00 |
Exterior = $302,183.00 |
|
| Soffit / Fascia | North West Roofing | $111,517.98 | $ | $ | $0.00 |
JRC Labor $47,700.00 (Wood Fascia Labor Only instead of metal) Metal $13,800.00 |
|
| Siding Labor | JRC Custom Homes | $37,432.00 | $ | $ | $0.00 |
Additional costs -outside metal $75.00 per man hour |
|
| Plumbing | MVPH | $72,178.88 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Plumbing Fixtures | MVPH | $30,000.00 | $ | $ | $0.00 |
Additional budget for higher end fixtures over the budget that is in the plumbers bid.. |
|
| Electrical / Home Automation | Junction Electric | $106,848.30 | $ | $ | $0.00 |
As per plan.. |
|
| Electrical Fixtures | Junction Electric | $30,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Electronics | MTN Top | $100,000.00 | $ | $ | $0.00 |
Budget for A/V and Blinds.. |
|
| Heating HVAC | Paul’s Heating | $36,500.00 | $ | $ | $0.00 |
Main Level Only |
|
| Radiant Heat | MVPH | $198,030.00 | $ | $ | $0.00 |
This covers all living areas including the garage.. |
|
| Fire Sprinklers | Fire Services | $32,525.00 | $ | $ | $0.00 |
Not sure if we’ll need this in Wasatch county or not.. |
|
| Roofing L & M | North West Roofing | $107,221.00 | $ | $ | $0.00 |
Metal = $51,821.00 & Shingles = $55,400.00 |
|
| Fireplaces | Alpine Fireplace | $44,671.70 | $ | $ | $0.00 |
Gas Fireplaces |
|
| Fireplace Feature Wall | NWC | $77,264.00 | $ | $ | $0.00 |
Interior Fireplaces = $77,264.00 Bid with stone only at this time. |
|
| Chimney Cap | North West Roofing | $40,000.00 | $ | $ | $0.00 |
Bid with stone and metal.. |
|
| Gutter | North West Roofing | $23,170.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Heat Tape | Summit Electric | $30,000.00 | $ | $ | $0.00 |
Not needed for final inspection.. But highly suggested before finishing this project.. |
|
| Insulation | Hansen Insulation | $45,642.00 | $ | $ | $0.00 |
Add an additional $6,521.00 for exterior walls 2″ foam which is highly suggested for this project.. |
|
| Drywall | Torres Drywall | $72,000.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $95,499.00 | $ | $ | $0.00 |
7279 sq ft @ $12 per = $87,348.00 |
|
| Painting Exterior | MC Baldwin Painting | $15,000.00 | $ | $ | $0.00 |
This is just a budget at this time.. This will be billed at labor and material depending on what is needed.. |
|
| Lumber Finish | Sunpro | $15,700.00 | $ | $ | $0.00 |
Base/Case $15,700.00 |
|
| Carpentry Finish | Buildworx | $62,012.50 | $ | $ | $0.00 |
Check estimate to what is include in estimate.. |
|
| Closets / Shelving / Built-ins | Buildworx | $20,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Doors Exterior / Interior | Frontier Woodworks | $58,743.99 | $ | $ | $0.00 |
High Country Iron Door ??? |
|
| Garage Door | 5 star products | $30,000.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Railings | Sunpro | $35,000.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Stairs | NWC | $25,000.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Wood Ceilings / Wood Walls / Wood Columns / Etc… | Buildworx | $73,326.00 | $ | $ | $0.00 |
Material $45,000.00 |
|
| Hardware | Sunpro | $4,347.20 | $ | $ | $0.00 |
Sunpro Material Only Estimate $4,347.20 |
|
| Hardware Labor | Buildworx | $6,000.00 | $ | $ | $0.00 |
??? Wasn’t on Buildworx Estimate |
|
| Cabinets | A& A Cabinet | $47,500.00 | $ | $ | $0.00 |
CLEAR ALDER / PAINT GRADE 47,500.00This estimate may change depending on final design. |
|
| Countertops | MaCorp | $47,068.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Mirrors / Bath Enclosures | NWC | $15,000.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Tile Tubs / Showers | MaCorp | $52,014.37 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Floors Tile / Stone | NWC | $0.00 | $ | $ | $0.00 |
Included with tile tubs/showers |
|
| Floors Wood | MaCorp | $45,231.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Bunk Beds | Buildworx | $31,500.00 | $ | $ | $0.00 |
Two sets – twin over Queen Labor $24,000.00 |
|
| Suspended Slab | Olympus Precast | $20,500.00 | $ | $ | $0.00 |
May need more budget to complete this.. |
|
| Trex Decking | Sunpro | $27,682.20 | $ | $ | $0.00 |
Sunpro Estimate Material Only $20,182.20 |
|
| Floors Carpet | MaCorp | $12,474.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Appliances / Built-in Vacuum | NWC | $50,000.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Appliance Installation | NWc | $5,000.00 | $ | $ | $0.00 |
This estimate may change depending on final design. |
|
| Flatwork Prep | NWC | $15,000.00 | $ | $ | $0.00 |
This is additional budget for the prep work.. |
|
| Flatwork Exterior Labor | FYN Cuellars | $135,162.85 | $ | $ | $0.00 |
Concrete Floors / Basement / Back patio/ front of garage $135,162.85 |
|
| Driveway | NWC | $0.00 | $ | $ | $0.00 |
This does not have a budget yet. We’ll still need a design and direction on this then we’ll get a budget for it.. |
|
| Final / Pre-Landscaping Grading | NWC | $0.00 | $ | $ | $0.00 |
This is include in the excavation estimate.. |
|
| Lightweight Concrete | NWC | $15,000.00 | $ | $ | $0.00 |
Budget only if we do radiant heat in main and upper level of house.. |
|
| Winter Costs | NWC | $15,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Landscaping | NWC | $0.00 | $ | $ | $0.00 |
Tuhaye required |
|
| Site Control / Clean-up | NWC | $15,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Final Clean | NWC | $15,000.00 | $ | $ | $0.00 |
Budget only.. Includes final cleaning of house, window cleaning and air duct cleaning before moving in.. |
|
| Dumpster | NWC | $6,500.00 | $ | $ | $0.00 |
Budget only.. |
|
| Chemical Toilet | NWC | $3,500.00 | $ | $ | $0.00 |
Budget only.. |
|
| General Labor | NWC | $25,000.00 | $ | $ | $0.00 |
Budget only if needed.. |
|
| Monthly Management Fee | NWC | $72,000.00 | $ | $ | $0.00 |
This is based on if this job goes to 24 months ($3000.00 x 24 Months) |
|
| Hazard Insurance | Owner | $0.00 | $ | $ | $0.00 |
Owner will need to provide this before starting this project.. |
|
| Liability Insurance | Owner | $0.00 | $ | $ | $0.00 |
Owner will need to pay this at a pro rate after this project is completed.. |
|
| Overhead / General Expenses | NWC | $39,926.63 | $ | $ | $0.00 |
1% of build.. |
|
| General Contractor Fee | NWC | $479,119.58 | $ | $ | $0.00 |
12% of build.. |
Totals
Final Estimate:$4,583,709.38 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments