Hoytsville Remodel
Client Name: Ashley Stewart
Start Date:
Project Sqft Total:
Project Description:
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Carpentry Rough | JRC | $8,000.00 | $ | $ | $0.00 |
Carpentry work as needed |
|
| Windows / Glass Doors | $20,150.00 | $ | $ | $0.00 |
New Windows. This is just a budget number as my window guy doesn’t do remodels like this. 31 new windows @ $650.00 ea. |
||
| Plumbing | MVPH | $22,950.00 | $ | $ | $0.00 |
Plumbing as needed |
|
| Electrical / Home Automation | Junction | $20,000.00 | $ | $ | $0.00 |
Electrical as needed |
|
| Electrical Fixtures | $5,000.00 | $ | $ | $0.00 |
New light fixtures |
||
| Drywall | $6,000.00 | $ | $ | $0.00 |
Drywall in areas needed |
||
| Painting Interior | $25,520.00 | $ | $ | $0.00 |
New Paint. This estimate is without the garage. If you include the garage, add an additional $5,000.00 |
||
| Painting Exterior | $12,000.00 | $ | $ | $0.00 |
New exterior painting |
||
| Lumber Finish | $15,600.00 | $ | $ | $0.00 | |||
| Carpentry Finish | BuildworX | $30,215.00 | $ | $ | $0.00 |
This estimate includes the closet build outs (paint grade) and installation of all hardware |
|
| Doors Exterior / Interior | $17,400.00 | $ | $ | $0.00 |
New Doors (29 interior door slabs) and trim work. |
||
| Garage Door | 5 Star | $9,905.00 | $ | $ | $0.00 | ||
| Railings | $6,500.00 | $ | $ | $0.00 |
New handrail for stairs |
||
| Hardware | $3,500.00 | $ | $ | $0.00 | |||
| Cabinets | A&A Cabinets | $40,000.00 | $ | $ | $0.00 |
New Cabinets |
|
| Countertops | MaCorp | $27,480.00 | $ | $ | $0.00 |
New Countertops |
|
| Floors Tile / Stone | MaCorp | $70,100.00 | $ | $ | $0.00 |
New wood floors and carpet throughout and all tile work |
|
| Demolition | $27,500.00 | $ | $ | $0.00 | |||
| Front Door | $6,500.00 | $ | $ | $0.00 |
New Front Door |
||
| Appliances / Built-in Vacuum | $15,000.00 | $ | $ | $0.00 |
New Appliances |
||
| Appliance Installation | $2,500.00 | $ | $ | $0.00 | |||
| Site Control / Clean-up | $5,000.00 | $ | $ | $0.00 | |||
| Final Clean | $3,500.00 | $ | $ | $0.00 | |||
| Dumpster | $3,500.00 | $ | $ | $0.00 |
Portable toilet and dumpster |
||
| General Labor | $10,000.00 | $ | $ | $0.00 |
General labor as needed |
||
| Overhead / General Expenses | NWC | $4,138.20 | $ | $ | $0.00 |
1% above cost |
|
| General Contractor Fee | NWC | $49,658.40 | $ | $ | $0.00 |
12% above cost |
Totals
Final Estimate:$467,616.60 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments