Fornoni Residence
Client Name: Michelle and Kais Fornoni
Start Date:
Project Sqft Total:
Project Description:
Main Finished 2679
Garage 1654
Front Porch 217
Back Deck 1127
Unfinished Basement 2183
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Wasatch County | $0.00 | $ | $ | $0.00 | ||
| Excavation and Backfill | Tycon | $126,415.00 | $ | $ | $0.00 |
Johnson X $126,415.00 This price may vary plus or minus depending on work that is done.. Look at estimate to see are allowances/budget numbers. |
|
| Footing and Foundation | FYN Cuellars | $161,781.00 | $ | $ | $0.00 |
Price may change depending on slope of final layout of house.. |
|
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $3,500.00 | $ | $ | $0.00 |
Budget Number.. |
|
| Steel Connections | NWC | $5,000.00 | $ | $ | $0.00 |
Budget number if needed.. |
|
| Material Handling | NWC | $8,000.00 | $ | $ | $0.00 |
Budget number if needed to move material around job site.. |
|
| Lumber Rough | Sunpro | $116,855.92 | $ | $ | $0.00 |
Take off for material budget from Sunpro.. |
|
| Trusses | Sunpro | $29,345.00 | $ | $ | $0.00 | ||
| Carpentry Rough | JRC | $63,649.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific Windows | $57,435.00 | $ | $ | $0.00 | ||
| Masonry | FYN Cuellars | $5,296.00 | $ | $ | $0.00 |
Budget for front columns.. |
|
| Soffit / Fascia | North West Roofing | $17,507.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovative Construction | $66,131.25 | $ | $ | $0.00 |
Labor, material, and exterior painting.. |
|
| Plumbing | MVPH | $43,075.00 | $ | $ | $0.00 |
Check estimate for what is included.. and options that owner may want to add. |
|
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
Check estimate for what is included.. |
|
| Electrical / Home Automation | Junction Electric | $37,092.35 | $ | $ | $0.00 |
Check estimate to see what is included.. |
|
| Electrical Fixtures | Junction Electric | $7,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Heating HVAC | Paul’s Heating | $24,480.00 | $ | $ | $0.00 |
Look at estimate for things that may need to be added which would be an additional price… |
|
| Fire Sprinklers | NWC | $0.00 | $ | $ | $0.00 |
May need a price if required. |
|
| Roofing L & M | North West Roofing | $33,500.00 | $ | $ | $0.00 |
Shingles $31,320.00 |
|
| Fireplaces | Alpine Fireplace | $5,061.70 | $ | $ | $0.00 | ||
| Fireplace Feature Wall | FYC | $0.00 | $ | $ | $0.00 |
Will need to get a budget for this… |
|
| Gutter | North West Roofing | $7,020.00 | $ | $ | $0.00 | ||
| Heat Tape | Junction Electric | $0.00 | $ | $ | $0.00 |
Not needed, but is highly recommended.. |
|
| Insulation | Hansen Insulation | $18,435.00 | $ | $ | $0.00 |
Check estimate to see what is included… |
|
| Drywall | Torres Drywall | $27,550.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin | $27,832.00 | $ | $ | $0.00 |
Interior painting $27,832.00 |
|
| Painting Exterior | Innovative | $0.00 | $ | $ | $0.00 |
Included in Siding Estimate |
|
| Lumber Finish | Sunpro | $19,217.22 | $ | $ | $0.00 |
Budget number for base, case and closet shelving.. |
|
| Carpentry Finish | BuildworX | $14,125.25 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | BuildworX | $5,175.00 | $ | $ | $0.00 |
Labor $5,175.00. Material is included in lumber finish.. |
|
| Doors Exterior / Interior | Frontier Woodworks | $20,553.52 | $ | $ | $0.00 |
Budget of $4,500.00 for the front door in this estimate.. |
|
| Garage Door | 5 Star | $25,605.00 | $ | $ | $0.00 | ||
| Railings | J&J Fabrication | $23,250.00 | $ | $ | $0.00 |
Deck and interior railing |
|
| Hardware | Sunpro | $3,000.00 | $ | $ | $0.00 |
Door hardware, material only budget.. |
|
| Hardware Labor | BuildworX | $1,800.00 | $ | $ | $0.00 | ||
| Cabinets | A&A Cabinets | $47,600.00 | $ | $ | $0.00 |
Check estimate to what is included in bid.. |
|
| Countertops | MaCorp | $27,425.00 | $ | $ | $0.00 |
Check estimate for allowance for tops.. |
|
| Mirrors / Bath Enclosures | NWC | $4,000.00 | $ | $ | $0.00 |
Budget number only… |
|
| Tile Tubs / Showers | MaCorp | $31,650.00 | $ | $ | $0.00 |
Check estimate for the allowance for tile.. |
|
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Check estimate for the allowance for tile.. |
|
| Decking System | Sunpro | $38,847.04 | $ | $ | $0.00 |
Sunpro material $19,917.30 |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | Pro Source | $4,750.00 | $ | $ | $0.00 |
This a budget for $50.00 a yard (95) carpet for labor and material.. |
|
| Appliances / Built-in Vacuum | Owner | $15,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Appliance Installation | NWC | $2,500.00 | $ | $ | $0.00 |
Budget only.. |
|
| Flatwork Exterior Material | FYN | $0.00 | $ | $ | $0.00 |
Included in Flatwork Exterior Labor… |
|
| Flatwork Exterior Labor | FYN Cuellars | $74,735.50 | $ | $ | $0.00 |
Labor and material for concrete in basement, porch cap, patio and garage |
|
| Driveway | NWC | $0.00 | $ | $ | $0.00 |
Included in the Excavation Estimate.. |
|
| Final / Pre-Landscaping Grading | NWC | $0.00 | $ | $ | $0.00 |
Included in the Excavation Estimate.. |
|
| Winter Costs | NWC | $7,500.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Site Control / Clean-up | NWC | $5,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Final Clean | NWC | $7,500.00 | $ | $ | $0.00 |
House cleaning, window cleaning and duct cleaning in this budget number.. |
|
| Dumpster | NWC | $6,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Chemical Toilet | Honey Bucket | $2,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| General Labor | NWC | $10,000.00 | $ | $ | $0.00 |
For miscellaneous construction that may need to be done through project.. |
|
| Hazard Insurance | Owner | $0.00 | $ | $ | $0.00 |
Owner to provide a builders risk policy… |
|
| Overhead / General Expenses | NWC | $12,906.95 | $ | $ | $0.00 |
1% Fee |
|
| General Contractor Fee | NWC | $154,883.37 | $ | $ | $0.00 |
12% Fee |
Totals
Final Estimate:$1,458,485.07 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments