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
NOTE: WE WILL NEED TO CONFIRM BUDGET NUMBERS AS THE PROJECT MOVES FORWARD..
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..
Innovative Hardy Board $47,128.20
Innovative Insulation $7,757.50
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
Optional radiant floor heat – $41,271.60
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
Garage $11,000.00
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
$5.00 per sq ft includes all labor and materials for garage area.. 1688 sq ft = $8440.00
$6.00 per sq ft for floor and or mechanical room epoxy.. 1688 sq ft = $10,128.00
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
No hanging of exterior doors included. No handrail, railing or stair components included.
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
High Country Iron Door $7750.00 Added this to estimate if owner would like steel exterior doors.
Garage Door Five Star Building $39,600.00 $ $ $0.00

Check estimate to see what is included..
Five Star – Steel Pinnacle Doors $37,000.00
North West – Door Wrap $2,600.00
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



 

 

Click Here to Print This Page