New Cabin in Aspen Acres
Client Name: Nolan Merrill
Start Date:
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 | $0.00 | $ | $ | $0.00 | ||
| Excavation and Backfill | Tycon | $30,966.50 | $ | $ | $0.00 |
Look at estimate to see what is included… Garage Demo $10450.00 / Garage prep. $2778.00 |
|
| Footing and Foundation | C&S concrete | $25,470.00 | $ | $ | $0.00 | ||
| Foundation Weather Proofing | Rocky Mtn. Waterproofing | $2,500.00 | $ | $ | $0.00 | ||
| Foundation Plastering | FYN | $1,500.00 | $ | $ | $0.00 | ||
| Fill / Gravel | Tycon | $0.00 | $ | $ | $0.00 |
Included in Excavation bid.. |
|
| Lumber Rough | SunPro | $48,384.56 | $ | $ | $0.00 | ||
| Trusses | SunPro | $13,199.92 | $ | $ | $0.00 | ||
| Carpentry Rough | Casey | $18,000.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific | $24,400.00 | $ | $ | $0.00 | ||
| Exterior Siding Material | Garcia Plastering | $22,850.00 | $ | $ | $0.00 | ||
| Masonry | FYN | $7,876.00 | $ | $ | $0.00 |
Exterior Column’s = $2506.00 |
|
| Soffit / Fascia | Garcia Plastering | $3,500.00 | $ | $ | $0.00 |
Budget Only… |
|
| Siding Labor | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included in siding Bid.. |
|
| Plumbing | MVPH Inc. | $10,949.00 | $ | $ | $0.00 |
Review bid to see what’s included… |
|
| Plumbing Fixtures | MVPH Inc. | $0.00 | $ | $ | $0.00 |
Included in Plumbing bid.. |
|
| Electrical / Home Automation | Paul’s Electric service | $11,840.00 | $ | $ | $0.00 |
No GC Fee Added… |
|
| Electrical Fixtures | Owner | $2,000.00 | $ | $ | $0.00 |
Budget Number Only… |
|
| Electronics | Paul’s Electric Service | $1,500.00 | $ | $ | $0.00 | ||
| Heating HVAC | Paul’s Heating and A/C | $11,800.00 | $ | $ | $0.00 |
Look at bid to see what gas lines are included.. |
|
| Fire Sprinklers | Fire Services | $8,150.00 | $ | $ | $0.00 |
This bid MOST LIKELY WILL CHANGE because of lower pressure system… |
|
| Roofing L & M | North West Roofing | $4,458.31 | $ | $ | $0.00 | ||
| Fireplaces | Alpine Fireplace | $5,500.00 | $ | $ | $0.00 |
Budget Only… |
|
| Gutter | North West Roofing | $2,500.00 | $ | $ | $0.00 | ||
| Insulation | Pick’s Insulation | $8,359.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $11,500.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $12,168.00 | $ | $ | $0.00 | ||
| Painting Exterior | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included in siding… |
|
| Lumber Finish | SunPro | $7,200.00 | $ | $ | $0.00 |
Stain Grade finish |
|
| Carpentry Finish | Wasatch Group | $8,100.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | Wasatch Group | $4,000.00 | $ | $ | $0.00 |
Labor and Material |
|
| Doors Exterior / Interior | SunPro | $12,000.00 | $ | $ | $0.00 |
Budget Only… |
|
| Garage Door | Five Star | $1,095.00 | $ | $ | $0.00 |
Look at bid for what’s included.. |
|
| Railings | SunPro | $6,000.00 | $ | $ | $0.00 |
Budget Only… |
|
| Hardware | SunPro | $5,500.00 | $ | $ | $0.00 |
Labor ans Material |
|
| Cabinets | Summit Cabinet | $16,550.00 | $ | $ | $0.00 |
Look at Drawings to see whats included… |
|
| Countertops | McCorp | $7,230.00 | $ | $ | $0.00 |
Budget Number |
|
| Mirrors / Bath Enclosures | NWC | $1,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Tile Tubs / Showers | McCorp | $8,297.95 | $ | $ | $0.00 |
Budget Number.. $1000.00 kitchen back splash |
|
| Floors Tile / Stone | McCorp | $2,417.80 | $ | $ | $0.00 |
Budget Number.. |
|
| Floors Wood | McCorp | $12,682.45 | $ | $ | $0.00 |
Budget Number.. |
|
| Floors Carpet | Sub Zero.. | $2,500.00 | $ | $ | $0.00 |
Budget Number.. |
|
| Appliances / Built-in Vacuum | Owner | $10,000.00 | $ | $ | $0.00 |
Budget Number… |
|
| Appliance Installation | NWC | $1,500.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYN | $18,852.00 | $ | $ | $0.00 |
Look at bid to see what’s included.. Includes all flat work as per plan.. |
|
| Site Control / Clean-up | NWC | $5,000.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NWC | $2,500.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $5,000.00 | $ | $ | $0.00 | ||
| General Contractor Fee | NWC | $52,281.00 | $ | $ | $0.00 |
GC Fee 13% |
Totals
Final Estimate:$484,577.49 |
Actual Total-to-Date:$1,095.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$1,095.00 |
Project Images
Attachments