Bermudez Addition
Client Name: Peter and Maria Bermudez
Start Date: June 1, 2025
Project Sqft Total: 2050
Project Description:
2050 Living 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 |
Budget for Permits and surveying needed for this project.. |
|
| Excavation and Backfill | Tycon | $0.00 | $ | $ | $0.00 |
N/A |
|
| Footing and Foundation | FYN | $0.00 | $ | $ | $0.00 |
N/A |
|
| Foundation Weather Proofing | NWC | $0.00 | $ | $ | $0.00 |
N/A |
|
| Additional Rebar | NWC | $0.00 | $ | $ | $0.00 |
N/A |
|
| Steel Connections | J&J Fabrication | $1,500.00 | $ | $ | $0.00 |
Budget if needed.. |
|
| Material Handling | NWC | $2,500.00 | $ | $ | $0.00 |
Budget for equipment if needed to move or lift material for project.. |
|
| Lumber Rough | Sunpro | $29,632.10 | $ | $ | $0.00 |
Estimate budget from plans.. |
|
| Trusses | Sunpro | $9,607.50 | $ | $ | $0.00 |
Estimate budget from plans.. |
|
| Carpentry Rough | JRC Custom Homes | $23,751.00 | $ | $ | $0.00 |
Does not include work around eyebrow roof $75.00 per man hour |
|
| Windows / Glass Doors | Sierra Pacific | $11,760.00 | $ | $ | $0.00 |
Estimate from plans.. |
|
| Exterior Siding Material | Innovative Construction | $60,143.70 | $ | $ | $0.00 |
WE NEED TO TALK ABOUT THIS BUDGET.. This Estimate is for the whole house.. |
|
| Masonry | FYN | $20,717.00 | $ | $ | $0.00 |
This Budget may change depending on exactly what sq ft is installed.. |
|
| Soffit / Fascia | North West Roofing | $4,631.00 | $ | $ | $0.00 |
THIS ESTIMATE IS JUST FOR THE ADDITION PART OF THE HOUSE. WE’LL NEED TO PRICE IF WE WANT TO DO THE WHOLE HOUSE TO MATCH.. |
|
| Siding Labor | Innovative Construction | $23,468.75 | $ | $ | $0.00 |
This is an Estimate for the whole house. |
|
| Plumbing | MVPH | $19,019.24 | $ | $ | $0.00 |
Check estimate to see what is included.. |
|
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
included.. |
|
| Electrical / Home Automation | Junction electric | $13,758.65 | $ | $ | $0.00 |
Electrical Budget.. |
|
| Electrical Fixtures | Junction Electric | $2,500.00 | $ | $ | $0.00 |
Budget only.. |
|
| Electronics | Junction Electric | $0.00 | $ | $ | $0.00 |
We need to discuss if we want any Home Automation included in the budget.. |
|
| Heating HVAC | Paul’s Heating and A/C | $16,725.00 | $ | $ | $0.00 |
Check estimate to see what is included in budget.. |
|
| Fire Sprinklers | Fire Systems | $0.00 | $ | $ | $0.00 |
If required by county |
|
| Roofing L & M | North West Roofing | $6,980.00 | $ | $ | $0.00 |
The estimated cost is for asphalt shingles. Optional metal roof cost will be$16,100.00 |
|
| Gutter | North West Roofing | $2,759.00 | $ | $ | $0.00 |
This estimate is for gutter on an asphalt shingle roof. If roof is metal, the cost will be $5,340.00 |
|
| Heat Tape | Summit Electric | $0.00 | $ | $ | $0.00 |
NOT REQUIRED FOR CODE BUT IS ALWAYS HIGHLY SUGGESTED.. |
|
| Insulation | Hansen Insulation | $15,544.00 | $ | $ | $0.00 |
Check estimate to see what is included.. |
|
| Drywall | Torres Drywall | $11,400.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $19,183.50 | $ | $ | $0.00 |
$10.50 per sq ft, includes all labor and material 1827 sq ft |
|
| Painting Exterior | Innovative Construction | $15,958.75 | $ | $ | $0.00 |
This is an estimate for the whole house.. |
|
| Lumber Finish | Sunpro | $7,954.19 | $ | $ | $0.00 |
Budget for paint grade material.. |
|
| Carpentry Finish | BuildworX | $7,472.00 | $ | $ | $0.00 |
Does not include handrail, railing or stair components. Does not include hanging of exterior doors |
|
| Closets / Shelving / Built-ins | BuildworX | $2,500.00 | $ | $ | $0.00 |
Master closet allowance $2,500.00 |
|
| Doors Exterior / Interior | Frontier Doors | $3,505.58 | $ | $ | $0.00 |
Frontier Doors $3,505.58 |
|
| 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 Cabinet | $5,400.00 | $ | $ | $0.00 | ||
| Countertops | MaCorp | $2,098.40 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | Beehive Glass | $2,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Tile Tubs / Showers | MaCorp | $16,741.57 | $ | $ | $0.00 | ||
| Floors Wood | MaCorp | $11,812.50 | $ | $ | $0.00 | ||
| Demo work and tying into the existing house. | JRC | $0.00 | $ | $ | $0.00 |
This will be billed at labor and material.. |
|
| Leveling garage concrete floor for new living area | FYC | $0.00 | $ | $ | $0.00 |
This will be billed at labor and material if needed.. |
|
| Deck replacement | JRC | $0.00 | $ | $ | $0.00 |
This will be billed at labor and material depending on how much has to be replaced.. ( For rock work and siding ) |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | MaCorp | $5,801.00 | $ | $ | $0.00 | ||
| 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 | $0.00 | $ | $ | $0.00 | ||
| Hazard Insurance | NWC | $0.00 | $ | $ | $0.00 |
Owner to provide own insurance |
|
| Liability Insurance | NWC | $0.00 | $ | $ | $0.00 |
Owner to provide own insurance |
|
| Overhead / General Expenses | NWC | $4,088.24 | $ | $ | $0.00 |
1 % above cost |
|
| General Contractor Fee | NWC | $49,058.93 | $ | $ | $0.00 |
12 % above cost |
Totals
Final Estimate:$461,971.60 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments