Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
10--Exhibit A - Rehabilitation Estimate
Ailesbury S7 LLC Phone: 415-624-5289 Cell: +14156245289 Proposal for N Tracy - Renovation General Requirements 408 Mineral Ave Bozeman, MT 59718-6217 Phone: 4062194550 555 Alvarado St San Francisco, CA 94114 Job Address: 411 N Tracy Bozeman, MT 59718 Print Date: 5-16-2024 Items Description Qty/Unit Unit Price Price Onsite ProjectManagement 01 31 00ProjectManagement &Coordination onsite super and bags on employee, part time for 5 months 8 month $6,250.00 $50,000.00 Office ProjectManagement 01 31 00ProjectManagement &Coordination Office coordination, this accounts for office review of shop drawings, finishes, permitting, etc.8 month $3,500.00 $28,000.00 Invoicing &Billing 01 31 00ProjectManagement &Coordination budgeting for 10 hours a month of Michele's time.8 month $750.00 $6,000.00 Plan Printing 01 31 00ProjectManagement &Coordination Plan printing at Selby's 1 EA $750.00 $750.00 Site Toilet 01 52 19SanitaryFacilities Sanitation for site 8 month $200.00 $1,600.00 Forklift Fees 01 53 00EquipmentRental Think we will need this material handling and snow removal 5 month $3,000.00 $15,000.00 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 1/10 Existing Conditions Concrete Items Description Qty/Unit Unit Price Price ManbasketFees 01 53 00EquipmentRental Siding Install 4 month $2,500.00 $10,000.00 Trash 01 74 19ConstructionWasteManagement 7 month $1,000.00 $7,000.00 Final Cleaning 01 74 23 FinalClean Final cleaning of each unit 1 EA $2,000.00 $2,000.00 General Requirements Total:$ , . Items Description Qty/Unit Unit Price Price Demo ofExistingStructure 02 40 00Demolition Selective demo of existing structure to allow for install of all new materials etc.1 EA $45,000.00 $45,000.00 HouseStabilizationFor NewFoundation 02 40 00Demolition House Mover Stabilization of existing house prior to removal of unstable concrete and framing members 1 EA $30,000.00 $30,000.00 MoldAbatement 02 40 99Demolition -Subcontractor 1 EA $10,000.00 $10,000.00 Existing Conditions Total:$ , . Items Description Qty/Unit Unit Price Price ExteriorFlatwork 03 11 17 4"Broom FinishExteriorConcrete 300 SF $7.50 $2,250.00 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 2/10 Metals Wood, Plastics, Composites Items Description Qty/Unit Unit Price Price Replacementof FoundationWhereNecessary 03 31 01StructuralFootings andWalls 1 EA $27,500.00 $27,500.00 Concrete Total:$ , . Items Description Qty/Unit Unit Price Price SteelFabrication 05 50 99 MetalFabrications -Subcontracted Foundation hardware, railings, etc.1 EA $7,500.00 $7,500.00 Metals Total:$ , . Items Description Qty/Unit Unit Price Price Misc FramingMaterials 06 10 02 WallFramingMaterials Floor Furring, Ceiling Furring, Interior Wall Furring 1 EA $20,000.00 $20,000.00 Deck Posts andAnchors 06 10 06 DeckFramingMaterials Full replacement of deck framing 1 EA $2,000.00 $2,000.00 Main LevelDeck Framing 06 10 06 DeckFramingMaterials full replacement of deck framing 1 EA $2,500.00 $2,500.00 Second LevelFloor 06 10 07 FloorFramingMaterials 380 SF $11.00 $4,180.00 Main Level toSecond LevelStairs 06 10 08 StairFramingMaterials full replacement of stairs 1 EA $1,147.30 $1,147.30 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 3/10 Thermal & Moisture Protection Items Description Qty/Unit Unit Price Price Misc Hardware 06 10 09FramingHardware 1 EA $2,000.00 $2,000.00 Floor Framing 06 10 07 FloorFramingMaterials 5,000 EA $1.00 $5,000.00 Roof FramingLabor 06 10 93 RoofFraming 1 EA $3,500.00 $3,500.00 InteriorFraming Labor 06 10 94InteriorFraming 1 EA $25,000.00 $25,000.00 Deck FramingLabor 06 10 96 DeckFraming 1 EA $3,500.00 $3,500.00 DeckingMaterials -Cedar 06 15 20CompositeDecking 200 SF $4.50 $900.00 FinishCarpentry 06 20 90 FinishCarpentry 5,000 EA $1.00 $5,000.00 Wood, Plastics, Composites Total:$ , . Items Description Qty/Unit Unit Price Price Insulation 07 21 90 Board,Loose, Spray -InsulationInstall 1 EA $18,500.00 $18,500.00 Comp RoofingMaterials 07 31 00Shingles &Shakes 11 SQ $200.00 $2,200.00 Comp RoofingInstall 07 31 99Shingles &Shakes 11 SQ $250.00 $2,750.00 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 4/10 Doors & Frames Items Description Qty/Unit Unit Price Price SidingMaterials 07 46 90 Siding 2,985 SF $9.00 $26,865.00 Full Siding,Soffit & FasciaInstall 07 46 90 Siding 2,985 SF $13.50 $40,297.50 Misc RoofFlashing 07 60 00Flashings andSheet Metal 1 EA $3,500.00 $3,500.00 Soffit Material 07 70 00 Sofitand Fascia -Materials Full House - Rolex 1 EA $12,000.00 $12,000.00 Gutters andDownspouts 07 71 20Gutters -Subcontracted 1 EA $2,500.00 $2,500.00 Thermal & Moisture Protection Total:$ , . Items Description Qty/Unit Unit Price Price Main LevelInterior Doors 08 14 00 WoodDoors 8 EA $900.00 $7,200.00 Upper LevelInterior Doors 08 14 00 WoodDoors 4 EA $900.00 $3,600.00 FinishHardware 08 70 00Hardware 1 EA $5,000.00 $5,000.00 Kolbe HistoricWindowReplacement 08 50 00Windows 1 EA $40,000.00 $40,000.00 Window Install 08 50 90Windows 1 EA $10,000.00 $10,000.00 Doors & Frames Total:$ , . 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 5/10 Finishes Specialties Items Description Qty/Unit Unit Price Price Drywall 09 20 99 Plasterand GysumBoardAssemblies -Subcontracted 1 EA $25,000.00 $25,000.00 Wood Flooring 09 64 00 WoodFlooring 1,087 SF $12.50 $13,587.50 Wood FlooringInstall 09 64 90 WoodFlooring 1,087 SF $6.50 $7,065.50 Carpet StairsMaterials 09 68 00Carpetting -Subcontracted 75 SF $2.50 $187.50 Carpet StairsInstall 09 68 00Carpetting -Subcontracted 75 SF $6.00 $450.00 Painting 09 91 99Painting -Subcontracted 1,087 EA $9.00 $9,783.00 Finishes Total:$ , . Items Description Qty/Unit Unit Price Price Shower Doors 10 28 85Shower Doors -Subcontracted 3 EA $750.00 $2,250.00 Mirrors 10 28 99 Toilet,bath & LaundryAccessories -SubcontractedLabor 2 EA $500.00 $1,000.00 Fireplace 10 30 99ManufacturedFireplaces -Subcontracted 2 EA $6,000.00 $12,000.00 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 6/10 Home Equipment Furnishings Plumbing Items Description Qty/Unit Unit Price Price ClosetPackages 10 57 99 ClosetShelving -Subcontracted 2 EA $1,000.00 $2,000.00 Specialties Total:$ , . Items Description Qty/Unit Unit Price Price Appliances 11 31 00Appliances Updated pricing from Monteriors 2 EA $8,000.00 $16,000.00 Home Equipment Total:$ , . Items Description Qty/Unit Unit Price Price Unit Cabinets 12 30 00Casework 1 EA $10,000.00 $10,000.00 Unit Cabinets 12 30 00Casework 1 EA $3,000.00 $3,000.00 Countertops 12 36 99QuartzAgglomerateCountertops 125 SF $150.00 $18,750.00 Cabinet Install 12 30 90Casework 25 EA $50.00 $1,250.00 Furnishings Total:$ , . Items Description Qty/Unit Unit Price Price Plumbing 22 10 99PlumbingPiping andPumps 1 EA $18,000.00 $18,000.00 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 7/10 Heating, Ventilating & Air Conditioning Electrical Earthwork Items Description Qty/Unit Unit Price Price RadonMitigation 22 10 99PlumbingPiping andPumps 1 EA $900.00 $900.00 PlumbingFixtureAllowance 22 40 99PlumbingFixtures 1 EA $6,000.00 $6,000.00 Plumbing Total:$ , . Items Description Qty/Unit Unit Price Price Staple UpRadiant Heat 23 52 99 Boilers 1 EA $24,000.00 $24,000.00 Heating, Ventilating & Air Conditioning Total:$ , . Items Description Qty/Unit Unit Price Price Electrical ScopeDuplex 26 09 99ElectricalBackbone 1,087 SF $7.50 $8,152.50 ElectricalFixtures 26 27 99 Low-VoltageDistribution 1 EA $3,500.00 $3,500.00 Electrical Total:$ , . Items Description Qty/Unit Unit Price Price Excavation andUtilities 31 22 99BuildingExcavation 1 EA $6,500.00 $6,500.00 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 8/10 Exterior Improvements Utilities Miscellaneous Items Description Qty/Unit Unit Price Price Foundation 31 22 99BuildingExcavation 1 EA $28,000.00 $28,000.00 Earthwork Total:$ , . Items Description Qty/Unit Unit Price Price Landscaping 32 90 99Planting/Landscaping 1 EA $18,000.00 $18,000.00 Exterior Improvements Total:$ , . Utilities Total:$ . Items Description Qty/Unit Unit Price Price CK Profit - % 99 99 02 CKProfit 1 EA $124,000.00 $124,000.00 Misc. Materialsand Fasteners 99 99 99 MiscConstructionLabor 1 EA $2,500.00 $2,500.00 Miscellaneous Total:$ , . Total Price:$ , . 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 9/10 I confirm that my action here represents my electronic signature and is binding. Signature: Date: Print Name: 5/16/24, 6:18 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9443086 10/10