House Remodel / Addition
Client Name: Brent and Linda Flynn
Start Date: January 1, 2023
Project Sqft Total:
Project Description:
Estimate SQ Ft of new living 4800 sq ft
Estimate SQ Ft of old living to be remodeled 3198 sq ft
Estimate SQ FT of new garage space 2400 sq ft
Estimate SQ FT of old garage space to be remodeled 722 sq ft
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Various | $7,626.68 | $7,626.68 | $7,626.68 | $0.00 |
Printing of plans $977.96 Temporary power $1,988.76 Perk Tests $4,500.00 Summit County Permit $40.00 Update Plans $119.96 |
|
| Excavation and Backfill | Various | $119,372.35 | $105,327.50 | $105,327.50 | $0.00 |
Tycon foundation/footing $27,822.50, FYN Cuellar’s porch excavation $13,500.00 Tycon Repair water line Tycon $5,749.60 Backfill Tycon 10,782.00 Tycon 47,473.40 |
|
| Footing and Foundation | FYN Cuellars Constructrion | $204,636.00 | $204,636.00 | $204,636.00 | $0.00 |
Footing FYN Cuellar’s 77,830.00, Foundation FYN Cuellar’s 126,806.00 |
|
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $8,530.00 | $8,530.00 | $8,530.00 | $0.00 | ||
| Steel Beams | J and J Fabrication | $46,958.49 | $19,287.00 | $19,287.00 | $0.00 |
This number will go up because we have added additional steel beams and brackets.. |
|
| Material Handling | NWC | $10,800.00 | $ | $ | $0.00 | ||
| Lumber Rough | Sunpro | $148,687.21 | $109,798.26 | $109,798.26 | $0.00 | ||
| Trusses | Sunpro | $45,000.00 | $36,907.85 | $36,907.85 | $0.00 | ||
| Carpentry Rough | JRC Custom Building | $165,559.50 | $153,387.50 | $153,387.50 | $0.00 |
Estimate did not have actual cost for the remodel part of the build… JRC Custom Homes $77,612.50 & 75,775.00 |
|
| Windows / Glass Doors | Sierra Pacific Windows | $65,700.00 | $ | $ | $0.00 | ||
| Exterior Siding Material | Innovative | $44,670.00 | $ | $ | $0.00 |
whole addition bid with board and batten.. No stone on exterior at this time… |
|
| Masonry | Fyn | $0.00 | $ | $ | $0.00 | ||
| Soffit / Fascia | North west roofing | $29,920.00 | $ | $ | $0.00 | ||
| Plumbing | Most Valuable Plumbing | $54,100.00 | $2,900.00 | $2,900.00 | $0.00 |
Look at estimate to see what is actually included.. |
|
| Plumbing Fixtures | Ma Corp | $1,125.00 | $ | $ | $0.00 |
Bathroom sinks estimated from countertop company. NO OTHER PLUMBING FIXTURES INCLUDED IN PLUMBING BID |
|
| Electrical / Home Automation | Pauls Electric Service | $68,415.00 | $ | $ | $0.00 |
Budget number only.. Need to walk house with owner and cost unknown on remodel part of house… |
|
| Electrical Fixtures | Owner | $0.00 | $ | $ | $0.00 |
Provided by owner.. |
|
| Electronics | Mountain Top Audio | $18,500.00 | $ | $ | $0.00 |
Pre-wire speakers, data, and shades |
|
| Heating HVAC | Paul’s Heating and A/C | $40,000.00 | $ | $ | $0.00 |
Budget number only… need to walk with owner to design the system… |
|
| Fire Sprinklers | Fire Services | $25,110.00 | $ | $ | $0.00 |
Price does not include existing house… |
|
| Roofing L & M | North West Roofing | $67,490.00 | $ | $ | $0.00 |
See estimate for what is bid… No metal roof on bid… |
|
| Fireplaces | Alpine Gas Fireplace | $40,000.00 | $ | $ | $0.00 |
Budget number… I still don’t have Hearth and home’s number yet.. |
|
| Gutter | North west roofing | $8,520.00 | $ | $ | $0.00 | ||
| Insulation | Empire Insulation | $36,621.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $55,000.00 | $ | $ | $0.00 |
Budget number still needs to walk it and measure it.. |
|
| Painting Interior | MC Baldwin Painting Inc, | $100,800.00 | $ | $ | $0.00 |
Bid Includes House $70,190.00, Garage and storage $11,277.00 and Epoxy the garage and storage floors $19,332.00 |
|
| Painting Exterior | Innovative | $18,812.25 | $ | $ | $0.00 | ||
| Lumber Finish | Sunpro | $40,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Carpentry Finish | Wasatch Group | $41,899.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | Wasatch Group | $10,000.00 | $ | $ | $0.00 |
Material and labor… Budget only… |
|
| Doors Exterior / Interior | Styles Iron Door | $32,940.00 | $4,720.00 | $4,720.00 | $0.00 |
Budget number only… Metal doors $9,440.00, Exterior doors $6,000.00, Interior doors $17,500.00 |
|
| Garage Door | 5 Star Building | $70,360.00 | $ | $ | $0.00 | ||
| Railings | NWC | $0.00 | $ | $ | $0.00 |
Still need to decide on design and get bids.. |
|
| Stairs | NWC | $0.00 | $ | $ | $0.00 |
Still need to decide on design and get bids.. |
|
| Wood Ceilings / Wood Walls / Wood Columns / Etc… | $0.00 | $ | $ | $0.00 | |||
| Hardware | SunPro | $10,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Hardware Labor | Wasatch Group | $10,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Cabinets | A and A Cabinet | $106,875.00 | $ | $ | $0.00 | ||
| Countertops | Ma Corp | $35,550.00 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | NWC | $11,000.00 | $ | $ | $0.00 |
Budget number… Bath Enclosure’s $6,000.00 Mirrors $5,000.00 |
|
| Tile Tubs / Showers | Ma Corp | $65,396.04 | $ | $ | $0.00 |
Check tile bid for what is included.. |
|
| Floors Tile / Stone | $0.00 | $ | $ | $0.00 | |||
| Floors Wood | Ma Corp | $14,300.00 | $ | $ | $0.00 | ||
| Concrete Cutting | Saw Jockey | $1,500.00 | $1,500.00 | $1,500.00 | $0.00 | ||
| Surveying | Jason Jenkins PLS | $6,100.00 | $6,100.00 | $6,100.00 | $0.00 | ||
| Demo Work | Various | $43,820.00 | $43,820.00 | $43,820.00 | $0.00 |
FYN Cuellar’s Exterior demo $12,870.00 Ma Corp Interior demo $10,750.00 Ma Corp Exterior Deck demo $6,700.00 FYN Cuellar’s Find Existing Footing $13,500.00 |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | Owner | $21,000.00 | $ | $ | $0.00 |
Budget number.. I’M SURE THAT THE TILE, WOOD FLOORS AND CARPET NUMBERS WILL CHANGE AFTER WHAT IS ACTUALLY INSTALLED.. |
|
| Appliances / Built-in Vacuum | Mountain Land Design | $39,957.53 | $ | $ | $0.00 | ||
| Appliance Installation | Mountain Land | $5,000.00 | $ | $ | $0.00 |
Budget Number… |
|
| Flatwork Prep | Tycon | $0.00 | $ | $ | $0.00 |
Will need to be done… |
|
| Flatwork Exterior Material | FYN | $133,110.50 | $94,110.50 | $94,110.50 | $0.00 |
Budget number for Flatwork that needs to be done for exterior to be finalized.. Labor and Material.. |
|
| Final / Pre-Landscaping Grading | Tycon | $0.00 | $ | $ | $0.00 |
Needs to be done before final… |
|
| Winter Costs | Various | $13,765.00 | $13,765.00 | $13,765.00 | $0.00 |
NWC 150.00 NWC 150.00 Snow removal/french drain, Tycon 7,985.00 Snow removal, Tycon $2,730.00 Thawing sewer line, Tycon $450.00 Snow removal, Tycon $2,300.00 |
|
| Site Control / Clean-up | Owner | $0.00 | $ | $ | $0.00 |
Billed if done by someone besides owner.. |
|
| Final Clean | Owner | $0.00 | $ | $ | $0.00 |
billed if done by someone besides owner.. |
|
| Dumpster | $3,200.00 | $2,648.00 | $2,648.00 | $0.00 |
Waste recycling $316.86 Honey Bucket $1,308.90 & $1,022.24 |
||
| Chemical Toilet | Honey Bucket | $6,000.00 | $2,792.52 | $2,792.52 | $0.00 | ||
| General Labor | NWC | $0.00 | $ | $ | $0.00 |
added if need as the project goes on.. |
|
| Monthly Management Fee | NWC | $72,000.00 | $48,000.00 | $48,000.00 | $0.00 |
Based on 24 months at $3,000.00 |
|
| Overhead / General Expenses | NWC | $21,450.96 | $8,698.55 | $8,698.55 | $0.00 |
1 % Overhead and General Expenses |
|
| General Contractor Fee | NWC | $321,779.45 | $130,238.51 | $130,238.51 | $0.00 |
15 % GC Fee |
Totals
Final Estimate:$2,568,956.96 |
Actual Total-to-Date:$1,004,793.87 |
Total Amount Paid:$1,004,793.87 |
Current Amount Due:$0.00 |
Project Images
Attachments