Main House
Client Name: Chris and Ashley Wilson
Start Date: November 1, 2021
Project Sqft Total:
Project Description:
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Epic and Oakley City | $3,500.00 | $ | $ | $0.00 |
Permit has already been paid… This is for reengineering. |
|
| Excavation and Backfill | Goergi Excavation | $44,000.00 | $ | $ | $0.00 |
Septic System $15,000.00 |
|
| Footing and Foundation | C&S concrete | $63,500.00 | $ | $ | $0.00 |
Price will change with new foundation additions. |
|
| Foundation Weather Proofing | Rocky Mtn Waterproofing | $7,800.00 | $ | $ | $0.00 |
Budget number.. |
|
| Additional Rebar | NWC | $2,000.00 | $ | $ | $0.00 |
If Needed… |
|
| Foundation Plastering | FYN | $3,500.00 | $ | $ | $0.00 |
Optional if needed… |
|
| Fill / Gravel | NWC | $4,500.00 | $ | $ | $0.00 |
Budget Number (15 loads at $300.00) |
|
| Steel Beams | NWC | $0.00 | $ | $ | $0.00 |
May be needed after we get new engineering plans. |
|
| Steel Connections | SunPro | $2,500.00 | $ | $ | $0.00 |
Hardware needed for framing… |
|
| Material Handling | NWC | $3,500.00 | $ | $ | $0.00 |
Forklifts and cranes… |
|
| Lumber Rough | SunPro | $98,500.00 | $ | $ | $0.00 |
Budget number without contingency… |
|
| Trusses | SunPro | $55,000.00 | $ | $ | $0.00 |
Budget number Only… |
|
| Carpentry Rough | JRC Construction | $51,000.00 | $ | $ | $0.00 |
No window install… |
|
| Windows / Glass Doors | Sierra Pacific | $24,950.00 | $ | $ | $0.00 |
Price includes install… |
|
| Exterior Siding Material | FYN | $64,553.50 | $ | $ | $0.00 |
Review bid for what’s included…stucco |
|
| Masonry | FYN | $25,741.25 | $ | $ | $0.00 |
Inside fireplace $10,083.75 |
|
| Soffit / Fascia | North West Roofing | $8,500.00 | $ | $ | $0.00 | ||
| Plumbing | MVPH Inc. | $18,900.00 | $ | $ | $0.00 |
Labor and material to rough and finish plumbing. Does not include fixtures.. |
|
| Plumbing Fixtures | MVPH Inc. | $11,530.00 | $ | $ | $0.00 |
The budget number for the Fixtures $8530.00 |
|
| Electrical / Home Automation | Pauls Electric | $28,661.08 | $ | $ | $0.00 |
The Electrical budget without light fixtures.. No home Automation bid in.. |
|
| Electrical Fixtures | NWC | $3,500.00 | $ | $ | $0.00 |
Budget number which owner will provide.. |
|
| Electronics | Mountain Top | $5,500.00 | $ | $ | $0.00 |
This is a prewire budget for whole house A/V.. $5500.00 |
|
| Heating HVAC | Paul’s Heating and AC | $18,900.00 | $ | $ | $0.00 |
Check Bid for Budget.. |
|
| Roofing L & M | North West Roofing | $28,845.00 | $ | $ | $0.00 | ||
| Fireplaces | Alpine Fireplace | $12,000.00 | $ | $ | $0.00 |
Budget number for gas fireplace inside and wood burner for the outside.. |
|
| Chimney Cap | J bar J Enterprises | $3,500.00 | $ | $ | $0.00 |
This is a budget number for the outside fire place.. |
|
| Gutter | North West Roofing | $5,877.00 | $ | $ | $0.00 |
Check bid for what’s include in budget.. |
|
| Insulation | Pick’s | $14,551.00 | $ | $ | $0.00 |
Check estimate for what’s in budget number.. |
|
| Drywall | Tores Drywall | $25,750.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $27,152.00 | $ | $ | $0.00 |
Look at estimate for what included in bid.. |
|
| Lumber Finish | SunPro | $12,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Carpentry Finish | Wasatch | $14,500.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | Wasatch | $7,500.00 | $ | $ | $0.00 |
Budget number includes labor and Paint grade material.. |
|
| Doors Exterior / Interior | SunPro and Style doors | $24,404.48 | $ | $ | $0.00 |
2 metal doors for front and rear doors.. $13,604.48 |
|
| Garage Door | Five star Building Products | $13,500.00 | $ | $ | $0.00 | ||
| Railings | J and J fab. | $15,000.00 | $ | $ | $0.00 |
This is a budget number for custom steel handrail at $300.00 per foot.. 50′ |
|
| Hardware | SunPro | $2,500.00 | $ | $ | $0.00 |
This is a material budget number only.. |
|
| Hardware Labor | Wasatch | $1,600.00 | $ | $ | $0.00 |
Budget number for 16 man hours.. |
|
| Cabinets | Summit Cabinet | $58,765.00 | $ | $ | $0.00 | ||
| Countertops | McCorp | $23,600.00 | $ | $ | $0.00 |
Check Estimate for budget number.. |
|
| Mirrors / Bath Enclosures | NWC | $5,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Tile Tubs / Showers | McCorp | $23,993.75 | $ | $ | $0.00 |
Look at estimate for budget numbers.. |
|
| Floors Tile / Stone | McCorp | $0.00 | $ | $ | $0.00 |
Included in tile budget.. |
|
| Floors Wood | McCorp | $17,056.00 | $ | $ | $0.00 |
Look at estimate for budget number.. |
|
| Floors Carpet | Sub Zero | $6,250.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | MLD | $16,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Appliance Installation | MyTy | $4,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Flatwork Prep | Goergi Excavation | $2,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Flatwork Exterior Material | FYN | $44,045.00 | $ | $ | $0.00 |
This Is Labor and Material for all concrete slab’s… Basement floor not included.. |
|
| Flatwork Exterior Labor | FYN | $0.00 | $ | $ | $0.00 |
Included in bid.. |
|
| Driveway | FYN | $0.00 | $ | $ | $0.00 |
Included in bid.. |
|
| Final / Pre-Landscaping Grading | Goergi Excavation | $2,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Winter Costs | NWC | $2,500.00 | $ | $ | $0.00 |
If needed.. |
|
| Site Control / Clean-up | NWC | $5,000.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $5,400.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NWC | $2,400.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $5,000.00 | $ | $ | $0.00 | ||
| Hazard Insurance | NWC | $0.00 | $ | $ | $0.00 | ||
| Liability Insurance | NWC | $0.00 | $ | $ | $0.00 | ||
| Overhead / General Expenses | NWC | $9,867.25 | $ | $ | $0.00 |
1% of over all project.. |
|
| General Contractor Fee | NWC | $98,672.51 | $ | $ | $0.00 |
10% of over all project.. |
Totals
Final Estimate:$1,095,264.82 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments