New house in Jermey Ranch
Client Name: Steve and Susan Shluker
Start Date: April 1, 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 | $25,000.00 | $ | $ | $0.00 |
This is a BUDGET NUMBER only. |
|
| Excavation and Backfill | Tycon | $136,243.50 | $ | $ | $0.00 |
Review estimate to review what is include for the BUDGET NUMBER. |
|
| Footing and Foundation | Kip Slaugh | $129,470.00 | $ | $ | $0.00 |
Review bid for BUDGET NUMBER which is good for 30 Days. |
|
| Foundation Weather Proofing | Wasatch Waterproofing | $6,000.00 | $ | $ | $0.00 |
This is a BUDGET NUMBER only. |
|
| Foundation Plastering | FYN | $5,000.00 | $ | $ | $0.00 |
This is a BUDGET NUMBER only. |
|
| Fill / Gravel | Tycon | $10,000.00 | $ | $ | $0.00 |
Additional Budget not included in Excavation bid. |
|
| Steel Beams | NWC | $7,500.00 | $ | $ | $0.00 |
NO STEEL BEAMS OR POST ON BID SET OF PLANS. |
|
| Lumber Rough | SunPro | $170,000.00 | $ | $ | $0.00 |
Rough lumber BUDGET NUMBER. |
|
| Trusses | SunPro | $72,348.78 | $ | $ | $0.00 |
BUDGET NUMBER. |
|
| Carpentry Rough | Able Construction | $125,000.00 | $ | $ | $0.00 |
Framing cost as per plan NO STEEL WORK INCLUDED. |
|
| Windows / Glass Doors | Sierra Pacific | $109,350.00 | $ | $ | $0.00 |
Labor for install included in cost. |
|
| Exterior Siding Material | SunPro | $38,376.00 | $ | $ | $0.00 |
BUDGET NUMBER is for T&G fine line 1 x 8 (Siding) NO PRE STAINING OF SIDING INCLUDED IN COST. |
|
| Masonry | FYN | $190,347.00 | $ | $ | $0.00 |
BUDGET AS PER PLAN..review bid to see what’s included… |
|
| Soffit / Fascia | SunPro | $75,284.03 | $ | $ | $0.00 |
BUDGET NUMBER soffit material 1 x 6 T&G fineline… $36815.03 |
|
| Siding Labor | NWC | $15,000.00 | $ | $ | $0.00 | ||
| Plumbing | MVPH Inc. | $40,400.00 | $ | $ | $0.00 |
Budget Number is for labor and material to rough and finish plumbing without fixtures.. Review bid for what’s included… |
|
| Plumbing Fixtures | NWC | $0.00 | $ | $ | $0.00 |
NO BID INCLUDED.. Owner or Designer provides. |
|
| Electrical / Home Automation | Pauls Electric Service | $70,212.85 | $ | $ | $0.00 |
Review bid to see what’s in it for Budget Number. HOME AUTOMATION NOT INCLUDED |
|
| Electrical Fixtures | NWC | $0.00 | $ | $ | $0.00 |
NO BID INCLUDED.. Owner or Designer provides. |
|
| Electronics | Mountain Top Audio | $10,000.00 | $ | $ | $0.00 |
Pre-wire BUDGET ONLY… |
|
| Security System | Mountain Top Audio | $8,000.00 | $ | $ | $0.00 |
FULL SYSTEM |
|
| Heating HVAC | Paul’s Heating and MVPH | $195,060.00 | $ | $ | $0.00 |
Paul’s Heating for HVAC $40,000.00 |
|
| Fire Sprinklers | Fire Services Inc | $0.00 | $ | $ | $0.00 |
MAY NOT BE NEEDED. |
|
| Roofing L & M | North West Roofing | $26,050.57 | $ | $ | $0.00 |
Review bid to see what’s included. |
|
| Fireplaces | Alpine Supply Com. | $42,059.18 | $ | $ | $0.00 |
Review bid for what’s included. |
|
| Gutter | North West Roofing | $10,460.34 | $ | $ | $0.00 |
Review bid for what’s included. |
|
| Heat Tape | Paul’s Electric Service | $15,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY… |
|
| Insulation | Pick’s Insulation | $22,434.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. NO CLOSE CELL FOAM IN WALLS OR CEILING |
|
| Drywall | Torres Drywall | $50,000.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $78,434.00 | $ | $ | $0.00 |
Review bid to see what’s included.. |
|
| Painting Exterior | MC Baldwin Painting | $15,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY…TOUCH UP PAINTING ONLY. BUT DO RECOMMEND WHOLE HOUSE PAINTING |
|
| Lumber Finish | SunPro | $15,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY… |
|
| Carpentry Finish | Wasatch Group | $40,116.00 | $ | $ | $0.00 |
Interior finish work…NO WOOD CEILING, WALL, COLUMNS, ETC.. INCLUDED |
|
| Closets / Shelving / Built-ins | NWC | $7,500.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| Doors Exterior / Interior | SunPro | $48,587.50 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| Garage Door | 5 Star products | $16,200.00 | $ | $ | $0.00 |
Review bid for what’s included. |
|
| Railings | NWC | $82,000.00 | $ | $ | $0.00 |
BUDGET NUMBERS ONLY. STAIR CASE $55000.00 |
|
| Hardware | SunPro | $7,500.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| Cabinets | Summit Cabinets | $79,750.00 | $ | $ | $0.00 |
Bid as per plan… |
|
| Countertops | McCorp Inc. | $28,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY… |
|
| Mirrors / Bath Enclosures | NWC | $8,500.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY… |
|
| Tile Tubs / Showers | McCorp Inc. | $50,458.62 | $ | $ | $0.00 |
BUDGET NUMBER ONLY… WITH ALLOWANCE NUMBER INCLUDED… review bid to see what’s included |
|
| Floors Tile / Stone | McCorp Inc. | $0.00 | $ | $ | $0.00 |
Included in tile tubs / showers… |
|
| Floors Wood | Authentic wood floors | $33,560.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY… |
|
| OVERHEAD / GENERAL EXPENSES | NWC | $24,391.72 | $ | $ | $0.00 |
1% FEE’s |
|
| MATERIAL HANDLING | NWC | $13,000.00 | $ | $ | $0.00 |
FORK LIFT, CRANING, ETC… |
|
| WINE ROOM | NWC | $0.00 | $ | $ | $0.00 |
NOT INCLUDED IN BID. |
|
| WINTER COSTS | NWC | $5,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| HAZARD INSURANCE | NWC | $18,576.74 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| LIABILITY INSURANCE | NWC | $4,878.35 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| DECKING | NWC | $16,120.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | Sub Zero | $16,650.00 | $ | $ | $0.00 |
222 yards @ $75.00 a yard for budget number… |
|
| Appliances / Built-in Vacuum | Mtn land | $50,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| Appliance Installation | MyTy | $3,500.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY. |
|
| Flatwork Exterior Material | Kip Slaugh | $102,600.00 | $ | $ | $0.00 |
Material and labor BUDGET NUMBER ONLY… |
|
| Flatwork Exterior Labor | Kip Slaugh | $0.00 | $ | $ | $0.00 |
Included in bid… |
|
| Driveway | NWC | $0.00 | $ | $ | $0.00 |
NO BID YET… |
|
| Site Control / Clean-up | NWC | $15,000.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $7,500.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $12,000.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NWC | $3,600.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $25,000.00 | $ | $ | $0.00 |
COVERS THINGS LIKE PICK UP CONSTRUCTION LABOR AS NEEDED, SURVEYING, PRE CONSTRUCTION PREP, ETC… |
|
| Monthly Management Fee | NWC | $54,000.00 | $ | $ | $0.00 |
$3000.00 FOR 18 MONTHS |
|
| General Contractor Fee | NWC | $268,308.96 | $ | $ | $0.00 |
11% GC FEE’s… |
Totals
Final Estimate:$2,755,328.14 |
Actual Total-to-Date:$16,200.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$16,200.00 |
Project Images
Attachments