King / Knight Remodel
Client Name: Brendan Knight and Whitney King
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 | $0.00 | $ | $ | $0.00 |
Owner will provide and pay for |
||
| Carpentry Rough | $9,500.00 | $ | $ | $0.00 |
Estimated labor and material to re-frame hallway and bedrooms/closets (Two days, two men labor) |
||
| Plumbing | $15,147.00 | $ | $ | $0.00 |
Estimated labor and material for plumbing NOTE: This is a budget number for what is known on the job. Any unforeseen plumbing issues that need to be addressed or changed will be done on a time and material basis approved by general contractor and home owner. To add on-demand water and water softener will be $7,500.00 upgrade to estimate |
||
| Plumbing Fixtures | $0.00 | $ | $ | $0.00 |
Budget included in Plumbing line item |
||
| Electrical / Home Automation | $25,000.00 | $ | $ | $0.00 |
Estimated labor and material for electrical work (budget number). No home automation is included. |
||
| Electrical Fixtures | $0.00 | $ | $ | $0.00 |
Homeowner will provide |
||
| Heating HVAC | $0.00 | $ | $ | $0.00 |
Mechanical/HVAC unknown until demo is complete |
||
| Fireplace Feature Wall | $0.00 | $ | $ | $0.00 |
Not included in budget. Will be determined after final design |
||
| Insulation | $8,596.00 | $ | $ | $0.00 |
Estimated material and labor for insulation throughout house |
||
| Drywall | $10,000.00 | $ | $ | $0.00 |
Estimated material and labor for sheet rock |
||
| Painting Interior | $13,450.00 | $ | $ | $0.00 |
Estimated labor and material for painting |
||
| Carpentry Finish | $15,289.00 | $ | $ | $0.00 |
Estimated labor and material for finish carpentry |
||
| Closets / Shelving / Built-ins | $5,600.00 | $ | $ | $0.00 |
Estimated labor and material for closet shelving (cost based on paint grade) |
||
| Doors Exterior / Interior | $6,400.00 | $ | $ | $0.00 |
Estimated labor and material for exterior doors (3 new fiberglass exterior doors) $4,000.00 |
||
| Railings | $5,000.00 | $ | $ | $0.00 |
Estimated labor and material for interior handrail (cost based on standard wood interior handrail, metal handrail will be an upgrade) |
||
| Hardware | $0.00 | $ | $ | $0.00 |
Unknown at this time |
||
| Cabinets | $35,000.00 | $ | $ | $0.00 |
Estimated labor and material for cabinets as per walk through (includes master closet) |
||
| Demo work, wood flooring, tile work and countertops | $67,278.47 | $ | $ | $0.00 |
Estimated labor and material for demo work, wood floors, tile work, and countertop |
||
| Appliances / Built-in Vacuum | $9,500.00 | $ | $ | $0.00 |
Budget Number |
||
| Appliance Installation | $2,500.00 | $ | $ | $0.00 | |||
| Site Control / Clean-up | $2,500.00 | $ | $ | $0.00 | |||
| Final Clean | $3,500.00 | $ | $ | $0.00 | |||
| Dumpster | $3,500.00 | $ | $ | $0.00 |
Dumpster and garbage removal |
||
| Chemical Toilet | $1,500.00 | $ | $ | $0.00 | |||
| Overhead / General Expenses | $12,000.00 | $ | $ | $0.00 |
Overhead and general expenses ($3,000 per month estimated @ 4 months) |
||
| General Contractor Fee | $31,103.86 | $ | $ | $0.00 |
13% fee |
Totals
Final Estimate:$282,364.33 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments