Guest 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 | $0.00 | $ | $ | $0.00 |
Included in Main House pricing.. |
|
| Excavation and Backfill | Georgi Construction | $0.00 | $ | $ | $0.00 |
Include in Main House pricing.. |
|
| Footing and Foundation | C&S | $16,000.00 | $ | $ | $0.00 |
This is for 4′ walls and 20″ footing.. Does not include slab on grade pricing.. |
|
| Foundation Weather Proofing | Wasatch Water Proofing | $1,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Additional Rebar | NWC | $1,000.00 | $ | $ | $0.00 |
If needed.. |
|
| Foundation Plastering | FYN | $850.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Fill / Gravel | Georgi Construction | $0.00 | $ | $ | $0.00 |
Included in Main house pricing.. |
|
| Steel Connections | SunPro | $750.00 | $ | $ | $0.00 |
Hardware for framing.. |
|
| Material Handling | NWC | $1,500.00 | $ | $ | $0.00 |
Forklift and cranes.. |
|
| Lumber Rough | SunPro | $14,863.20 | $ | $ | $0.00 |
Budget Number only.. |
|
| Trusses | SunPro | $4,880.00 | $ | $ | $0.00 |
Budget Number only.. |
|
| Carpentry Rough | JRC | $11,000.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific | $12,300.00 | $ | $ | $0.00 |
Install included in price.. |
|
| Exterior Siding Material | FYN | $15,613.00 | $ | $ | $0.00 |
Stucco bid for whole house.. |
|
| Soffit / Fascia | North West Roofing | $3,396.00 | $ | $ | $0.00 | ||
| Siding Labor | FYN | $0.00 | $ | $ | $0.00 |
Included in Bid.. |
|
| Plumbing | MVPH | $6,000.00 | $ | $ | $0.00 |
Rough and Finish Plumbing.. |
|
| Plumbing Fixtures | MVPH | $1,500.00 | $ | $ | $0.00 |
Budget number for fixture finish.. |
|
| Electrical / Home Automation | Paul’s Electric Service | $8,664.00 | $ | $ | $0.00 |
Look at Estimate to see what’s included.. |
|
| Electrical Fixtures | Owner | $1,200.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Electronics | Mountain top.. | $1,200.00 | $ | $ | $0.00 |
Budget number Only.. |
|
| Heating HVAC | Paul’s Heating | $4,500.00 | $ | $ | $0.00 | ||
| Roofing L & M | North West Roofing | $4,703.00 | $ | $ | $0.00 | ||
| Gutter | North West Roofing | $1,496.00 | $ | $ | $0.00 | ||
| Insulation | Pick’s | $2,387.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $4,650.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin | $5,000.00 | $ | $ | $0.00 | ||
| Lumber Finish | SunPro | $1,600.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Carpentry Finish | Wasatch | $4,200.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Closets / Shelving / Built-ins | Wasatch | $2,500.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Doors Exterior / Interior | SunPro | $2,500.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Railings | J and J Fab.. | $12,000.00 | $ | $ | $0.00 |
Budget Number for 40′ at $300.00 per foot |
|
| Hardware | SunPro | $1,000.00 | $ | $ | $0.00 |
Budget Number only.. |
|
| Hardware Labor | Wasatch | $1,250.00 | $ | $ | $0.00 | ||
| Cabinets | Summit Cabinet | $12,300.00 | $ | $ | $0.00 | ||
| Countertops | McCorp | $2,500.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Mirrors / Bath Enclosures | NWC | $800.00 | $ | $ | $0.00 | ||
| Tile Tubs / Showers | McCorp | $4,100.00 | $ | $ | $0.00 | ||
| Floors Tile / Stone | McCorp | $0.00 | $ | $ | $0.00 |
Included in price.. |
|
| Floors Wood | McCorp | $5,214.40 | $ | $ | $0.00 | ||
| Floors Carpet | Sub Zero | $1,000.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | Owner | $10,000.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Appliance Installation | MyTy | $1,500.00 | $ | $ | $0.00 |
Budget Number Only.. |
|
| Flatwork Prep | Georgi Construction | $1,200.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYN | $2,500.00 | $ | $ | $0.00 |
Budget for Labor and Material to pour front porch and back porch.. |
|
| Final / Pre-Landscaping Grading | Georgi Construction | $0.00 | $ | $ | $0.00 |
Include in Main house pricing.. |
|
| Winter Costs | NWC | $1,500.00 | $ | $ | $0.00 |
If Needed.. |
|
| Site Control / Clean-up | NWC | $2,000.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $0.00 | $ | $ | $0.00 |
Include in Main house pricing.. |
|
| Chemical Toilet | NWC | $0.00 | $ | $ | $0.00 |
Include in Main house pricing.. |
|
| General Labor | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Hazard Insurance | NWC | $0.00 | $ | $ | $0.00 | ||
| Liability Insurance | NWC | $0.00 | $ | $ | $0.00 | ||
| Overhead / General Expenses | NWC | $1,991.17 | $ | $ | $0.00 |
1% Overhead / General Expenses |
|
| General Contractor Fee | NWC | $19,911.66 | $ | $ | $0.00 |
10% General Contractor Fee |
Totals
Final Estimate:$221,019.43 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments