Bermudez Barn
Client Name: Peter and Maria Bermudez
Start Date: June 1, 2025
Project Sqft Total:
Project Description:
Garage 1688 sq ft
Living 765 sq ft
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Summit County | $10,000.00 | $ | $ | $0.00 |
This is just a budget number for the permits and the surveying that may need to be done on site for the project.. |
|
| Excavation and Backfill | Tycon | $53,141.00 | $ | $ | $0.00 |
Includes budget #’s for the following: rock wall, septic system, water line, widen driveway |
|
| Footing and Foundation | FYN Cuellar | $59,636.00 | $ | $ | $0.00 |
Bid as per plan.. |
|
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $3,020.00 | $ | $ | $0.00 |
2″ XPS Rigid Foam R-10 $1,400.00, strip drain $790.00 and Waterproofing 40 mil at walkout walls $830.00 |
|
| Additional Rebar | FYN Cuellar | $3,500.00 | $ | $ | $0.00 |
Budget only if needed.. |
|
| Fill / Gravel | Tycon | $3,500.00 | $ | $ | $0.00 |
Budget only if needed.. |
|
| Steel Connections | J&J Fabrication | $1,500.00 | $ | $ | $0.00 |
Budget only if needed.. |
|
| Material Handling | NWC | $5,000.00 | $ | $ | $0.00 |
Budget for equipment if needed to move or lift material for project.. |
|
| Lumber Rough | Sunpro | $57,585.28 | $ | $ | $0.00 |
Estimate Budget from plans.. |
|
| Trusses | Sunpro | $18,147.50 | $ | $ | $0.00 |
Estimate Budget from plans.. |
|
| Carpentry Rough | JRC Custom Homes | $31,889.00 | $ | $ | $0.00 |
Does not include timber work $75.00 per man hour |
|
| Windows / Glass Doors | Sierra Pacific | $5,210.00 | $ | $ | $0.00 | ||
| Exterior Siding Material | Innovative Construction | $54,885.70 | $ | $ | $0.00 |
WE NEED TO TALK ABOUT THIS BUDGET.. |
|
| Soffit / Fascia | North West Roofing | $9,475.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovative Construction | $21,437.50 | $ | $ | $0.00 | ||
| Plumbing | MVPH | $17,946.16 | $ | $ | $0.00 |
Check estimate to see what is included.. |
|
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
Included in Plumbing bid.. |
|
| Electrical / Home Automation | Junction Electric | $18,059.35 | $ | $ | $0.00 |
Check estimate for what is included.. |
|
| Electrical Fixtures | Junction Electric | $1,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Electronics | Mtn top | $0.00 | $ | $ | $0.00 |
We need to discuss to see if we want to get a budget for this.. |
|
| Heating HVAC | Paul’s Heating and A/C | $16,600.00 | $ | $ | $0.00 |
Paul’s Heating includes apartment mini split $8,750 and unit heater in shop area $7,850 |
|
| Fire Sprinklers | Fire Services | $0.00 | $ | $ | $0.00 |
If required by County.. |
|
| Roofing L & M | North West Roofing | $15,680.00 | $ | $ | $0.00 |
The estimated cost is for an asphalt shingle roof. Option metal roof cost will be $35,520.00 |
|
| Gutter | North West Roofing | $2,511.00 | $ | $ | $0.00 |
This estimate is for gutter on an asphalt shingle roof. If roof is metal, the cost will be 4,860.00 |
|
| Heat Tape | Summit Electric | $0.00 | $ | $ | $0.00 |
NOT REQUIRED FOR CODE BUT IS ALWAYS HIGHLY SUGGESTED.. |
|
| Insulation | Hansen Insulation | $19,403.00 | $ | $ | $0.00 |
Check estimate to see what is included. |
|
| Drywall | Torres Drywall | $18,000.00 | $ | $ | $0.00 |
Apartment $7,000.00 |
|
| Painting Interior | MC Baldwin Painting | $16,472.50 | $ | $ | $0.00 |
$10.50 per sq ft includes all labor and materials for living area.. 765 sq ft = $8032.50 |
|
| Painting Exterior | Innovative Construction | $14,577.50 | $ | $ | $0.00 | ||
| Lumber Finish | Sunpro | $6,865.26 | $ | $ | $0.00 | ||
| Carpentry Finish | BuildworX | $6,086.75 | $ | $ | $0.00 |
Apartment and garage bath $4,398.75, Garage trim $1,688.00 |
|
| Closets / Shelving / Built-ins | BuildworX | $1,000.00 | $ | $ | $0.00 |
Budget for labor and material.. |
|
| Doors Exterior / Interior | Frontier Doors | $4,979.40 | $ | $ | $0.00 |
Frontier Doors $4,979.40 |
|
| Garage Door | Five Star Building | $39,600.00 | $ | $ | $0.00 |
Check estimate to see what is included.. |
|
| Railings | BuildworX | $1,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Hardware | Sunpro | $1,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Hardware Labor | BuildworX | $1,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Cabinets | A&A Cabinets | $13,500.00 | $ | $ | $0.00 | ||
| Countertops | MaCorp | $4,326.40 | $ | $ | $0.00 |
Budget number.. |
|
| Mirrors / Bath Enclosures | Beehive Glass | $2,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Tile Tubs / Showers | MaCorp | $10,231.55 | $ | $ | $0.00 |
Budget number.. |
|
| Floors Wood | MaCorp | $7,664.40 | $ | $ | $0.00 |
Budget number.. |
|
| Floors Carpet | MaCorp | $1,782.00 | $ | $ | $0.00 |
Budget number.. |
|
| Appliances / Built-in Vacuum | NWC | $7,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Appliance Installation | NWC | $1,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Flatwork Prep | Tycon | $0.00 | $ | $ | $0.00 |
Included in excavation bid.. |
|
| Flatwork Exterior Material | FYN Cuellar | $24,565.00 | $ | $ | $0.00 |
Estimate for garage and living area budget.. |
|
| Flatwork Exterior Labor | FYN Cuellar | $0.00 | $ | $ | $0.00 |
Included.. |
|
| Driveway | FYN | $13,000.00 | $ | $ | $0.00 |
Budget for 1000 sq ft in front of garage.. |
|
| Final / Pre-Landscaping Grading | Tycon | $0.00 | $ | $ | $0.00 |
Included. in back filling.. |
|
| Winter Costs | NWC | $0.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Site Control / Clean-up | NWC | $5,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Final Clean | NWC | $5,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Dumpster | Honey Bucket | $5,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Chemical Toilet | Honey Bucket | $3,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| General Labor | NWC | $10,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Hazard Insurance | NWC | $0.00 | $ | $ | $0.00 |
Owner to obtain hazard insurance |
|
| Liability Insurance | NWC | $0.00 | $ | $ | $0.00 |
Owner to obtain insurance |
|
| Overhead / General Expenses | NWC | $6,552.77 | $ | $ | $0.00 |
1% of cost.. |
|
| General Contractor Fee | NWC | $78,633.77 | $ | $ | $0.00 |
12% of cost.. |
Totals
Final Estimate:$740,463.79 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments