Karalee Eatros – 220 Skyridge
Client Name: A & K Eatros Residence
Start Date:
Project Sqft Total:
Project Description:
MAIN FLOOR
• LIVING 2,197 SQ. FT.
• GARAGE 824 SQ. FT.
• NON-CONFORMING/HVAC* 47 SQ. FT.
BASEMENT
• LIVING 2,267 SQ. FT.
• NON-CONFORMING/HVAC* 967 SQ. FT.
TOTAL
• LIVING 4,464 SQ. FT
• NON-CONFORMING* 1,014 SQ. FT.
• GARAGE 824 SQ. FT.
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | $0.00 | $ | $ | $0.00 | |||
| Excavation and Backfill | Tycon | $0.00 | $ | $ | $0.00 |
This will have to be addressed as a bid/cost plus line item.. We will need to figure out what has been billed and what is left on the original estimate. I’m sure that there are some item’s that are on the original bid, after the mistakes that were made on the foundation. These items could be what is left for utilities and finishing the backfill, etc. |
|
| Footing and Foundation | FYN Cuellars | $0.00 | $ | $ | $0.00 |
This will have to be bid out as a fix on the footings after we start the job. I would have my footing/foundation guy come over first thing and figure that out. |
|
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $0.00 | $ | $ | $0.00 | ||
| Additional Rebar | $5,000.00 | $ | $ | $0.00 |
This is just a budget number that we may need to finish all the concrete work. It will only be billed if needed. |
||
| Foundation Plastering | $5,000.00 | $ | $ | $0.00 |
Budget number to cover any foundation that is still showing after final grading and landscaping is done. |
||
| Fill / Gravel | $10,000.00 | $ | $ | $0.00 |
Additional gravel and road base needed for prepping the driveways, sidewalks and concrete slabs around house. |
||
| Steel Beams | $0.00 | $ | $ | $0.00 |
Steel Columns |
||
| Steel Connections | $5,000.00 | $ | $ | $0.00 |
Budget number only. It will only be billed if needed. |
||
| Material Handling | $10,000.00 | $ | $ | $0.00 |
Budget Number only. It will only be billed if needed. We may need to use some of this line budget item to remove the concrete that has been cut and that still needs to be cut out to fix the foundation. |
||
| Lumber Rough | Sunpro | $0.00 | $ | $ | $0.00 |
Lumber budget number. This price may be less or more depending on what lumber is actually used. |
|
| Trusses | Wasatch Truss | $0.00 | $ | $ | $0.00 | ||
| Carpentry Rough | JRC Custom Homes | $0.00 | $ | $ | $0.00 |
Look at estimate to see what is included.. |
|
| Windows / Glass Doors | Sierra Pacific | $0.00 | $ | $ | $0.00 | ||
| Exterior Siding Material | Innovative Contruction | $0.00 | $ | $ | $0.00 | ||
| Masonry | FYN Cuellars | $0.00 | $ | $ | $0.00 |
Exterior stone.. |
|
| Soffit / Fascia | North West Roofing | $0.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovative Contruction | $0.00 | $ | $ | $0.00 | ||
| Plumbing | MVPH | $0.00 | $ | $ | $0.00 | ||
| Plumbing Fixtures | $0.00 | $ | $ | $0.00 |
Designer spec’s |
||
| Electrical / Home Automation | Junction Electric | $0.00 | $ | $ | $0.00 |
This is a budget number, it may change plus or minus depending on the actual designers spec’s and layout provided after framing. |
|
| Electrical Fixtures | $0.00 | $ | $ | $0.00 |
Designer spec’s |
||
| Security System | $0.00 | $ | $ | $0.00 |
No budget for this at this time. |
||
| Roofing L & M | North West Roofing | $0.00 | $ | $ | $0.00 | ||
| Fireplaces | Alpine Fireplace | $0.00 | $ | $ | $0.00 | ||
| Fireplace Feature Wall | FYN Cuellar | $25,000.00 | $ | $ | $0.00 |
THIS WILL HAVE TO BE BID OUT AFTER FRAMING.. |
|
| Chimney Cap | FYN Cuellar | $25,000.00 | $ | $ | $0.00 |
THIS WILL HAVE TO BE BID OUT AFTER FRAMING.. |
|
| Gutter | North West Roofing | $0.00 | $ | $ | $0.00 | ||
| Heat Tape | Junction Electric | $0.00 | $ | $ | $0.00 |
Not needed for final inspection, but is highly recommended for the area that this house is to be built. The roof drain is a must for safety.. Will be bid at completion of roof system. |
|
| Insulation | Hansen Insulation | $27,442.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $49,600.00 | $ | $ | $0.00 | ||
| Painting Interior | Old Pine Painting | $0.00 | $ | $ | $0.00 |
3- Tone paint scheme, stain grade doors, epoxy garage and mechanical |
|
| Painting Exterior | Old Pine Painting | $0.00 | $ | $ | $0.00 |
Touch up on exterior siding included in siding and interior painting bids. The siding and soffit will come pre-stained from factory.. |
|
| Lumber Finish | Sunpro | $0.00 | $ | $ | $0.00 | ||
| Carpentry Finish | BuildworX | $0.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | $10,000.00 | $ | $ | $0.00 |
Need design and type of closets the designer and/or owner would like.. Budget Number Only |
||
| Doors Exterior / Interior | Frontier Doors | $0.00 | $ | $ | $0.00 |
Frontier Woodworks = |
|
| Garage Door | 5 Star Building | $23,038.00 | $ | $ | $0.00 |
$22,973.00 + (1) side mount opener $65.00 |
|
| Railings | $0.00 | $ | $ | $0.00 |
Budget for exterior handrail and interior stair handrail. $155.00 a running foot.. ′ estimated |
||
| Hardware | $15,000.00 | $ | $ | $0.00 |
THIS IS A BUDGET NUMBER ONLY… Will need specs from designer and/or owner |
||
| Hardware Labor | BuildworX | $8,000.00 | $ | $ | $0.00 |
THIS IS A BUDGET NUMBER ONLY… Not knowing what the specs on the hardware will be |
|
| Countertops | MaCorp | $0.00 | $ | $ | $0.00 |
Price may vary depending on style of slabs that are chosen |
|
| Mirrors / Bath Enclosures | $15,000.00 | $ | $ | $0.00 |
THIS IS A BUDGET NUMBER ONLY… Will need specs from designer and/or owner |
||
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Labor and material for all tile throughout house as per designer spec. Rooms to be tiled: |
|
| Floors Wood | MaCorp | $0.00 | $ | $ | $0.00 |
Labor and material, including stairs with protection covering installed after installation as per designer spec |
|
| Wallpaper | $0.00 | $ | $ | $0.00 |
Will need budget and design from designer.. |
||
| Snowmelt | MVPH | $0.00 | $ | $ | $0.00 |
Snowmelt for outside driveway.. Budget number for heated concrete. This may change depending on the actual snowmelt installed.. (Bid for sq ft heated) |
|
| Outside BBQ area and firepit | $0.00 | $ | $ | $0.00 |
These items will be bid after we receive the design and specs from designer and/or owner |
||
| Inground Hot tub | $0.00 | $ | $ | $0.00 |
This item will be bid after we receive the design and specs from designer and/or owner |
||
| Steel awning above garage door | $0.00 | $ | $ | $0.00 |
This item will be bid after we receive the design and specs from designer and/or owner |
||
| Snow Retention | $0.00 | $ | $ | $0.00 |
This cost has been engineered for this specific roof application. Snow retention has to be installed for the gutters to be under warranty. |
||
| Rad Coating for main level decks | Rad | $14,191.00 | $ | $ | $0.00 |
Coating for main level decks.. |
|
| Concrete Slab | Olympus Precast | $17,800.00 | $ | $ | $0.00 | ||
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | MaCorp | $0.00 | $ | $ | $0.00 |
Labor and material as per designer spec. Areas to be carpeted: |
|
| Appliances / Built-in Vacuum | Mountain Land | $0.00 | $ | $ | $0.00 |
Will need budget from designer.. |
|
| Appliance Installation | $0.00 | $ | $ | $0.00 |
Will need budget from designer.. |
||
| Flatwork Exterior Labor | FYN Cuellar | $0.00 | $ | $ | $0.00 |
This is a budget number for labor and material. See estimate to see what is included (garage floor, back patio, front porch, driveway with concrete and paver 2′ edge around driveway) Price may vary depending on the actual sq ft poured. |
|
| Driveway | $0.00 | $ | $ | $0.00 |
Included in Flatwork Exterior line idea.. |
||
| Final / Pre-Landscaping Grading | $0.00 | $ | $ | $0.00 |
Will be part of the updated excavation bid and budget. |
||
| Winter Costs | NWC | $0.00 | $ | $ | $0.00 |
ONLY IF NEEDED.. |
|
| Landscaping | Altitude | $65,000.00 | $ | $ | $0.00 |
BUDGET ONLY.. WE NEED TO DESIGN AND BID THIS OUT FOR A TRUE NUMBER.. |
|
| Site Control / Clean-up | NWC | $10,000.00 | $ | $ | $0.00 |
Day to day job site control and cleaning. |
|
| Final Clean | $10,000.00 | $ | $ | $0.00 |
Budget only, but should cover duct cleaning, window cleaning and final construction cleaning. |
||
| Dumpster | $7,500.00 | $ | $ | $0.00 | |||
| Chemical Toilet | $5,000.00 | $ | $ | $0.00 | |||
| General Labor | NWC | $15,000.00 | $ | $ | $0.00 |
Miscellaneous labor that may be needed for project |
|
| Liability Insurance | $0.00 | $ | $ | $0.00 |
Homeowner is required to obtain their own course of construction liability insurance. |
||
| General Contractor Fee | NWC | $0.00 | $ | $ | $0.00 |
11% above cost of construction. |
Totals
Final Estimate:$377,571.00 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments