New Home Build
Client Name: Mindy and Spencer Finlinson
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 | Oakley City | $14,413.45 | $ | $ | $0.00 | ||
| Excavation and Backfill | Tycon Inc. | $26,985.00 | $ | $ | $0.00 |
Look at bid for budget on Sewer line and Water line…. |
|
| Footing and Foundation | C & S Concrete | $53,000.00 | $ | $ | $0.00 | ||
| Fill / Gravel | Tycon | $0.00 | $ | $ | $0.00 |
Look at Excavation bid to see what is included. |
|
| Lumber Rough | SunPro | $78,600.00 | $ | $ | $0.00 |
Trusses $27600.00 lumber package $51000.00 |
|
| Carpentry Rough | Abel- Framing | $38,000.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific | $25,000.00 | $ | $ | $0.00 |
Black on Black Windows with painted inside on slider… Install $4,000.00 |
|
| Exterior Siding Material | Garcia Plastering | $35,100.00 | $ | $ | $0.00 |
Bid as per plan.. |
|
| Masonry | FYN | $3,500.00 | $ | $ | $0.00 |
For interior fireplace… ADDITIONAL STONE WORK FOR EXTERIOR $32,680.00 |
|
| Soffit / Fascia | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included… |
|
| Siding Labor | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included… |
|
| Plumbing | MVP&H | $16,487.00 | $ | $ | $0.00 |
Check Estimate for budget on finishes and extra options… |
|
| Plumbing Fixtures | MVP&H | $0.00 | $ | $ | $0.00 |
Included… |
|
| Electrical / Home Automation | Pauls Electric Service | $15,532.00 | $ | $ | $0.00 |
Check Estimate to see what’s included… |
|
| Electrical Fixtures | Owner Provide | $1,500.00 | $ | $ | $0.00 |
This is just a budget for Light fixture that will be provide by others… |
|
| Electronics | NWC | $1,500.00 | $ | $ | $0.00 |
Phone and TV rough in only… |
|
| Heating HVAC | Pauls Heating | $12,575.00 | $ | $ | $0.00 |
Check bid to see what is included for gas hook ups… |
|
| Roofing L & M | North West Roofing | $20,584.17 | $ | $ | $0.00 |
Shingle area of roof = $18,349.00 Metal area of roof = $2,235.17 |
|
| Fireplaces | Alpine Fireplace | $4,500.00 | $ | $ | $0.00 |
Gas Fireplace… |
|
| Gutter | North West Roofing | $3,556.00 | $ | $ | $0.00 |
Budget to install 184′ gutter and 147′ of downspout |
|
| Insulation | Premier | $11,133.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $22,900.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $25,000.00 | $ | $ | $0.00 |
Check estimate for options… |
|
| Painting Exterior | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included… |
|
| Lumber Finish | SunPro | $16,900.00 | $ | $ | $0.00 | ||
| Carpentry Finish | Wasatch | $16,222.50 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | Wasatch | $3,500.00 | $ | $ | $0.00 |
Budget Number… |
|
| Doors Exterior / Interior | SunPro | $10,000.00 | $ | $ | $0.00 | ||
| Railings | SunPro | $0.00 | $ | $ | $0.00 |
Not needed… |
|
| Hardware | SunPro | $4,500.00 | $ | $ | $0.00 |
Budget Number… |
|
| Cabinets | Summit Cabinet | $54,320.00 | $ | $ | $0.00 |
Check Estimate for what’s included… |
|
| Countertops | MaCorp Inc. | $18,225.00 | $ | $ | $0.00 |
Check estimate for what’s included… |
|
| Mirrors / Bath Enclosures | NWC | $5,400.00 | $ | $ | $0.00 |
Mirrors and tub/shower glass |
|
| Tile Tubs / Showers | MaCorp Inc. | $21,000.00 | $ | $ | $0.00 |
This is all Labor and Material to install and setting material… It includes a budget of $2800.00 for tile |
|
| Floors Tile / Stone | MaCorp Inc.. | $0.00 | $ | $ | $0.00 |
Included… |
|
| Floors Wood | MaCorp Inc.. | $8,400.00 | $ | $ | $0.00 |
1050 Sq Ft bid… |
|
| Garage Doors | Northstar Products | $12,932.00 | $ | $ | $0.00 |
Check estimate for what’s included… |
|
| Foundation weather proofing | Rocky Mtn. | $2,500.00 | $ | $ | $0.00 |
Weather Proofing |
|
| Floors Carpet | NWC | $4,500.00 | $ | $ | $0.00 |
This bid at $30.00 per yard with 150 yards |
|
| Appliances / Built-in Vacuum | Owner Provide | $10,000.00 | $ | $ | $0.00 |
This is a Budget number for all appliances… Provided by others |
|
| Appliance Installation | NCW | $1,500.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYN | $38,141.00 | $ | $ | $0.00 |
Bid Includes : Garage Floor $4,466.00, DriveWay 1500 Sq Ft $10,500.00, Back Porches and steps 400 Sq Ft $3,575.00, Front Porch and steps $2700.00, and Basement Floor $16,900.00 |
|
| Flatwork Exterior Labor | FYN | $0.00 | $ | $ | $0.00 |
Included… |
|
| Driveway | FYN | $0.00 | $ | $ | $0.00 |
Included… |
|
| Site Control / Clean-up | NCW | $4,500.00 | $ | $ | $0.00 |
Surveyor, Construction Prep and job site control… |
|
| Final Clean | NCW | $2,500.00 | $ | $ | $0.00 | ||
| Dumpster | NCW | $3,500.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NCW | $2,000.00 | $ | $ | $0.00 | ||
| General Labor | NCW | $5,000.00 | $ | $ | $0.00 |
Miscellaneous carpentry and pick up work…. |
|
| General Contractor Fee | NCW | $62,546.00 | $ | $ | $0.00 |
10% GC Fee… |
Totals
Final Estimate:$717,952.12 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments