Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
11--Exhibit B - New Structure Estimate
Ailesbury S7 LLC Phone: 415-624-5289 Cell: +14156245289 Proposal for N Tracy - Rebuild 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 5 month $6,250.00 $31,250.00 Office ProjectManagement 01 31 00ProjectManagement &Coordination Office coordination, this accounts for office review of shop drawings, finishes, permitting, etc.5 month $3,500.00 $17,500.00 Invoicing &Billing 01 31 00ProjectManagement &Coordination budgeting for 10 hours a month of Michele's time.5 month $750.00 $3,750.00 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 5 month $200.00 $1,000.00 Forklift Fees 01 53 00EquipmentRental Think we will need this material handling and snow removal 3 month $3,000.00 $9,000.00 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 1/10 Existing Conditions Concrete Items Description Qty/Unit Unit Price Price ManbasketFees 01 53 00EquipmentRental Siding Install 2 month $2,500.00 $5,000.00 Trash 01 74 19ConstructionWasteManagement 5 month $1,000.00 $5,000.00 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 Testing andSurveying 02 21 13 SiteSurveys 1 EA $2,000.00 $2,000.00 Demo ofExistingStructure 02 40 00Demolition 1 EA $25,000.00 $25,000.00 Existing Conditions Total:$ , . Items Description Qty/Unit Unit Price Price ExteriorFlatwork 03 11 17 4"Broom FinishExteriorConcrete 300 SF $7.50 $2,250.00 NewCrawlspaceFoundation 03 31 01StructuralFootings andWalls 1 EA $20,000.00 $20,000.00 Concrete Total:$ , . 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 2/10 Wood, Plastics, Composites Items Description Qty/Unit Unit Price Price Exterior WallMaterials 06 10 02 WallFramingMaterials 7 SF $1,187.00 $8,309.00 Second LevelExterior Walls 06 10 02 WallFramingMaterials 1 EA $2,000.00 $2,000.00 Roof FramingMaterials 06 10 03 RoofFramingMaterials 1,060 SF $6.00 $6,360.00 Main LevelInterior Walls 06 10 04InteriorFramingMaterials 1,187 SF $2.00 $2,374.00 Second LevelInterior Walls 06 10 04InteriorFramingMaterials 1 EA $250.00 $250.00 Deck Posts andAnchors 06 10 06 DeckFramingMaterials 1 EA $2,000.00 $2,000.00 Main LevelDeck Framing 06 10 06 DeckFramingMaterials 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 1 EA $1,147.30 $1,147.30 Misc Hardware 06 10 09FramingHardware 1 EA $2,000.00 $2,000.00 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 3/10 Thermal & Moisture Protection Items Description Qty/Unit Unit Price Price Floor Framing 06 10 07 FloorFramingMaterials 1,187 SF $11.00 $13,057.00 Framing Labor 06 10 93 RoofFraming 1,187 SF $12.00 $14,244.00 DeckingMaterials -Cedar 06 15 20CompositeDecking 200 SF $4.50 $900.00 Roof Trusses 06 17 00 ShopFabricatedStrucutralWood 1 EA $7,500.00 $7,500.00 FinishCarpentry 06 20 90 FinishCarpentry 1,187 EA $2.75 $3,264.25 Interior FinishLabor 06 20 90 FinishCarpentry 3 SF $1,087.00 $3,261.00 Wood, Plastics, Composites Total:$ , . Items Description Qty/Unit Unit Price Price Insulation 07 21 90 Board,Loose, Spray -InsulationInstall 1 EA $25,000.00 $25,000.00 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 SidingMaterials 07 46 90 Siding 2,985 SF $3.50 $10,447.50 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 4/10 Doors & Frames Finishes Items Description Qty/Unit Unit Price Price Full Siding,Soffit & FasciaInstall 07 46 90 Siding 2,985 SF $11.50 $34,327.50 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 $2,000.00 $2,000.00 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 $750.00 $6,000.00 Upper LevelInterior Doors 08 14 00 WoodDoors 4 EA $750.00 $3,000.00 FinishHardware 08 70 00Hardware 1 EA $5,000.00 $5,000.00 Doors & Frames Total:$ , . Items Description Qty/Unit Unit Price Price Drywall 09 20 99 Plasterand GysumBoardAssemblies -Subcontracted 1 EA $25,000.00 $25,000.00 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 5/10 Specialties Items Description Qty/Unit Unit Price Price Wood Flooring 09 64 00 WoodFlooring 1,087 SF $12.00 $13,044.00 Wood FlooringInstall 09 64 90 WoodFlooring 1,087 SF $5.00 $5,435.00 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 $4.85 $5,271.95 Finishes Total:$ , . 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 ClosetPackages 10 57 99 ClosetShelving -Subcontracted 2 EA $1,000.00 $2,000.00 Specialties Total:$ , . 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 6/10 Home Equipment Furnishings Plumbing Items Description Qty/Unit Unit Price Price Appliances 11 31 00Appliances Updated pricing from Monteriors 2 EA $6,000.00 $12,000.00 Home Equipment Total:$ , . 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 From Futura 1 EA $3,000.00 $3,000.00 Countertops 12 36 99QuartzAgglomerateCountertops pricing is from Monteriors 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 $20,000.00 $20,000.00 RadonMitigation 22 10 99PlumbingPiping andPumps 1 EA $900.00 $900.00 PlumbingFixtureAllowance 22 40 99PlumbingFixtures 1 EA $6,000.00 $6,000.00 Plumbing Total:$ , . 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 7/10 Heating, Ventilating & Air Conditioning Electrical Earthwork Exterior Improvements Items Description Qty/Unit Unit Price Price HVAC 23 30 99 HVACDucts &Casings 1 EA $17,500.00 $17,500.00 Heating, Ventilating & Air Conditioning Total:$ , . 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 $15,000.00 $15,000.00 Foundation 31 22 99BuildingExcavation 1 EA $22,000.00 $22,000.00 Earthwork Total:$ , . 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 8/10 Utilities Miscellaneous Doors & Frames 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 $54,750.00 $54,750.00 Misc Materials 99 02 00 MiscMaterials,Fasteners 1 EA $2,500.00 $2,500.00 Misc. Materialsand Fasteners 99 99 99 MiscConstructionLabor 1 EA $2,500.00 $2,500.00 Miscellaneous Total:$ , . Items Description Qty/Unit Unit Price Price Pella Windows 08 50 00Windows 1 EA $25,000.00 $25,000.00 Doors & Frames Total:$ , . Total Price:$ , . 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 9/10 I confirm that my action here represents my electronic signature and is binding. Signature: Date: Print Name: 5/16/24, 6:20 AM Buildertrend https://buildertrend.net/app/LeadProposal/Print/9441627 10/10