HomeMy WebLinkAboutHsu Estimate11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 1/9
_____________________________________________________
8847 Commerce Park Place Suite J Basement Estimate
Indianapolis, IN 46268 August 27, 2021
Prepared For:
Phone # 317-714-6536 Timothy & Shelby Hsu
4453 Evergreen Trail
www.cmhbuilders.com Carmel, IN 46074
_____________________________________________________
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 2/9
Estimate
1000 Building Permits $626.00
Estimated permit cost. $626.00
1100 Framing $8,163.69
Framing labor and material. $8,163.69
Labor and material to complete framing in the basement.
--Includes all new walls and bulkheads.
--Includes all fasteners, tax, and delivery.
1200 Rough In Plumbing $10,722.46
(A) Plumbing rough in. $4,802.46
Labor and material to rough in plumbing as follows:
--All water lines and drains for toilet, vanity, shower and wet bar/kitchenette and washer/dryer combo.
--Ejector pump with alert system.
--Rough-in drain for custom shower.
--Additional charges may apply if the existing under slab plumbing needs to be removed, replaced, or
repaired.
Complete Custom Shower $5,920.00
Labor and material to install a custom shower as follows:
--Install 3" x 6" subway tiles on walls in a brick pattern
--Tile to be installed from shower floor to ceiling.
--34" x 60" custom tile base.
--Includes Level 3 mosaic tile on the shower floor.
--Includes solid surface threshold.
--Includes necessary waterproofing system.
Option for backup sump pumps.
Option for backup sump pumps.
Option #1 - Select this option for:
Water-powered backup sump pumps.
+$707.20
Option #2 - Select this option for:
Battery powered backup sump pump
+$929.58
Option #3 - Select this option for:
New primary sump pump with water-powered backup
+$1,115.20
Option #4 - Select this option for:
New Primary sump pump with battery-powered backup sump pump.
+$1,337.58
Client may decline this selection $0.00
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 3/9
1250 Finish Plumbing $2,507.69
(A) Plumbing finish $689.07
Labor and material to finish plumbing for bathroom and wet bar as follows:
--Includes all drains, sink strainer and supply lines.
-Includes labor to install vanity faucet, toilet, shower trim kit with shower head, towel bar, hand towel
holder, toilet paper holder, 1/4" frameless mirror, wet bar faucet.
--See Budget items below for toilet, faucets, bathroom accessories.
(B) Plumbing finish toilets $160.00
Toilet budgets.
--Standard height elongated toilet is included in the estimated total
Option #1 - Select this option to:
Upgrade to a comfort height round toilet.
+$37.50
Option #2 - Select this option to:
--Upgrade to a comfort height elongated toilet.
+$50.00
Option #3 - Select this option to remain with the standard height elongated toilet as
quoted.
$0.00
Plumbing fixtures $954.62
Plumbing fixture budget.
--Includes shower valve, shower head, vanity faucet,18" towel bar, towel ring, toilet paper holder, 1/4"
polished edge mirror, wet bar faucet. Two shower/bath ADA bars.
Shower door $704.00
Labor and material to install 70" tall semi-framless by-pass shower door.
--Based on multiple frame colors and glass types.
1300 HVAC Rough In $934.57
HVAC Labor and Material. $934.57
Labor and material to complete HVAC rough-in as follows:
--Includes relocate one supply and adding one additional supply (four supplies already exist in
basement).
--Includes adding one return.
--Includes all final registers and grills.
--Includes bathroom exhaust fan/light combo.
1400 Electrical rough in $7,610.22
(A) Electrical Rough-in $7,484.35
Labor and material to complete electrical rough-in.
--Estimating 31 can lights, one exhaust/bath junction, one closet light junction and vanity light
junction
--Includes moving existing lights into storage and utility areas.
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 4/9
--Outlets and switches per code.
--Includes 2 TV outlets, one dedicated microwave outlet and one dedicated stove outlet.
--Includes 120V outlet for washer/dryer combo.
--NOTE: Additional charges will apply if 240V outlet needed.
--Includes 1 CO/smoke detector and 1 smoke detector.
--Includes electrical sub-panel.
--Add an Additional $50.00 per network cable if needed.
--Cable and network wiring to run into an unfinished area and to be connected by the service provider.
(B) AV Chase. $125.87
Labor and material to install AV chase in media area and bedroom.
--Based on 2 " PVC Chase installed behind TV and terminate below TV.
1450 Electrical Finish $1,966.01
(A) Electrical Finish $1,828.51
Labor and material to complete electrical finish as follows:
--Install all LED Can light trim kits.
--Install all switches, outlets, and cover plates.
--All switches, outlets, and cover plates to match existing as close as possible.
--Includes labor to install decorative light fixtures.
--See budget items below for the light fixture budget.
--Add an additional $31.00 per dimmer switch.
Accent Lighting Budget $137.50
Light fixture budget
--Based on 1 vanity light.
--Selected with CMH Builders designer during selections appointment.
1500 Insulation $1,995.51
(A) Wall Insulation labor and material. $1,995.51
Labor and material to install R-13 insulation in exterior walls.
--Based on sq. ft. of coverage
--Includes walls between finished and unfinished areas.
Optional ceiling insulation in new finished area only.
Labor and material to add R-13 insulation to the ceiling of the finished area only
Option #1 - Select this option for:
Labor and material to install R-13 ceiling insulation in newly finished areas only.
+$1,969.54
Client may decline this selection $0.00
1600 Drywall $8,762.48
Drywall $8,762.48
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 5/9
Labor and material to hang and finish drywall
--Includes smooth walls and textured ceilings.
--Ceiling texture to match the main level as close as possible, if present.
--Walls and ceilings inside utility and unfinished storage area to be free of drywall.
--Includes drywall, mud, corner bead, tape, tax, and delivery
--Includes repairs to existing drywall on stairs that are damaged during CMH Builders construction.
--An additional charge of $50.00 per hour per man plus material charge will apply for additional work
needed to repair existing drywall damage.
1700 Interior Trim $6,208.66
(A) Interior trim $6,033.62
Labor and material to complete interior trim as follows:
--Install 6 hollow core hinged doors, bi-pass closet doors and 1 double 15 lite French Door.
--Install baseboards, casing, and door hardware.
--All doors, trim, and hardware to match existing as close as possible.
Closet shelving $175.04
Labor and material to install wire shelving in the bedroom closet
--Based on 1 row of wire wardrobe shelves on 1 wall of closet.
Optional Drink Ledge
Labor and material to install custom drink ledge.
--Based on stained Maple ply drink ledge and painted wood corbels
--Stain color to be ____
Option - To be specified by client +$1,097.14
Client may decline this selection $0.00
1800 Painting $5,648.08
Complete painting package. $5,648.08
Labor and material to complete the painting as follows:
--Sand and prime all new drywall.
--Textured ceiling to be painted with flat white primer.
--Custom color paint on finished walls.
--Paint color selected by Homeowners using CMH Builders designer.
--Paint color to be ___
--Based on 1 color 2 coats with Sherwin Williams Washable Flat paint.
--Walk-in closets to be painted to match walls.
--Standard depth closets to be painted flat white.
--Additional charges will apply if a darker color is selected and requires more than 2 coats.
--Prep and paint all trim and doors.
--Based on Sherwin Williams Semi-Gloss White paint.
1900 Flooring $6,116.12
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 6/9
Carpet flooring $4,158.34
Labor and material to install carpet in office, media, game area, bedroom and on stairs per approved
design.
--Based on Level 2 carpet.
--Carpet to be ____
--Includes new 8 lb. pad.
--Includes tack strips, metal transition, tax, and delivery.
LVP Flooring $1,438.13
Labor and material to install floating LVP flooring in kitchenette area and bathroom per approved
design.
--Based on Level 2 floating LVP flooring.
--Flooring to be _____
--Includes tax and delivery.
--Multiple other options available at CMH Builders Showroom
***Slab conditions to dictate the final cost of flooring labor. Certain slab conditions may increase the
cost of flooring labor (i.e. levelness, cracking, and control joints). CMH Builders flooring installer to
examine slab prior to installation to determine the final cost of flooring install.
Rubber Workout Flooring for Laundry Area $519.65
Labor and material to install rubber floor in the Mechanical/Storage area for Laundry
--Based on black rubber interlocking flooring tiles.
2000 Ceramic/Porcelain Tile $1,912.00
Wet Bar Backsplash $1,912.00
Labor and material to install wet bar backsplash.
--Based on level 2 mosaic tile installed in a mosaic pattern.
--Includes thin-set, grout, grout caulk, metal trim. tax, and delivery.
--Grout color selected by Homeowners using CMH Builders designer.
--Grout color to be ___
--Final cost may change if tile pattern, level, and/or square footage changes
2100 Cabinets $10,704.10
(A) Wet Bar $10,187.50
Labor and material to install wet bar cabinets.
--Based on Level 1 cabinets.
--Includes soft close dovetail drawers, soft close doors, plywood box construction.
--Includes Level 1 hardware
--Includes 2 custom stained floating shelves.
(B) Vanity Cabinet $516.60
Labor and material to install the vanity cabinet.
--Based on 30" white Shaker cabinet
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 7/9
--Includes Onyx Granite Gloss countertop with integrated sink.
--Countertop to be in color ____
Optional Media Built-in
Labor and material to install media built-in per approved design.
--Based on custom-built cabinets to include: plywood box construction, adjustable shelves, shaker
soft close doors, catalyzed lacquered painted exteriors, clear lacquered interiors.
--Includes 6 custom maple stained floating shelves.
Option #1 - Select this option for:
Labor and material to install media built-in per approved design.
--Based on custom-built cabinets to include: plywood box construction, adjustable
shelves, shaker soft close doors, catalyzed lacquered painted exteriors, clear lacquered
interiors.
--Includes 6 custom maple stained floating shelves.
+$5,375.00
Client may decline this selection $0.00
Optional Office Built-in
Labor and material to install office built-in per approved design.
--Based on custom-built cabinets to include: plywood box construction, adjustable shelves, shaker
soft close doors, catalyzed lacquered painted exteriors, clear lacquered interiors, desk pencil drawer
and filing cabinet system in two cabinets.
Option #1 - Select this option to add;
Labor and material to install office built-in per approved design.
--Based on custom-built cabinets to include: plywood box construction, adjustable
shelves, shaker soft close doors, catalyzed lacquered painted exteriors, clear lacquered
interiors, desk pencil drawer and filing cabinet system in two cabinets.
+$6,187.50
2200 Countertops $2,830.40
Wet Bar Countertop, Granite $2,830.40
Labor and material to install countertop on the wet bar.
--Based on # sq. ft. of level A granite countertop.
--Countertop to be _____
--Includes CMH Builders standard stainless steel undermount bar sink.
--Final cost is subject to change based on selection and size.
6000 Discount ($1,500.00)
CMH Builders Discount ($1,500.00)
Discount if the estimate is accepted and a $1,000 deposit is paid by August 27, 2021.
--Discount is based on estimate total and is subject to change as estimate total changes.
--CMH Builders will include a new popcorn machine as shown in showroom.
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 8/9
Base Price $75,207.99
11/29/21
11/17/21, 8:03 AM Main Basement Estimate
https://coconstruct.com/app/shared/Proposal.aspx?propid=296014&it=False&pi=1117153&print=true 9/9
****Additional Information****
1. All pricing is based on CMH Builders completing the entire scope of work using CMH Builders Supplier Materials. Unit
pricing may change if portions of the project removed from CMH Builders' scope.
2. CMH Builders offers a 2 year workmanship warranty on all basements, including a 1 time drywall touch up from settling
within the first year.
3. Due to potential changes of material costs from suppliers CMH Builders estimates are valid for 30 days.
4. All work completed by CMH Builders will be up to local building codes. This estimate does not include repairs or code
updates required by the municipal inspector in other areas of the home. Any upgrades required by the inspector, outside of
CMH Builders' scope of work, will require additional compensation.
5. Not all items displayed in CMH Builders proved design is included in the estimate above.
6. Estimate includes up to 2 visits at 2 hours each visit to make selections with CMH Builders Designer. Additional Charges
of $85.00 per hour will apply for any time spent past the amount listed.
Timothy & Shelby Hsu, "Homeowner" has been presented with an estimate for basement finish and wishes to contract with
CMH Builders Inc. "Contractor" to complete a basement finish project at 4453 Evergreen TrailCarmel, IN 46074.
Homeowner agrees to estimate total with the understanding that final selections may increase or decrease the final project
cost. Homeowner to complete all project selections prior to signing Contract with Contractor to determine final pre-
construction cost. Contractor to present final contract documents to Homeowner within 5 Business Days of the successful
completion of all project selections.
The homeowner has been presented and agreed to the basement design completed by the Contractor. The basement design
is attached as Exhibit B to this Agreement.
Homeowner Agrees to pay an earnest money deposit of $1,000.00 (nonrefundable deposit) when signing this agreement.
Homeowner to selected a tentative start date with the understanding that the start date may change based on the date of
the successful completion of all project selections.
Signatures
Client: Timothy & Shelby Hsu
Aug 27, 2021
Date
Builder: Todd Lipking
Aug 27, 2021
Date
11/29/21