Goldie Residence
Client Name: Scot and Hannah Goldie
Start Date: October 1, 2025
Project Sqft Total: 1500
Project Description:
638 Main Level
862 Upper Level
511 Garage/Mech
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Kamas City | $8,500.00 | $11,017.59 | $11,017.59 | $0.00 |
Kamas City $225.00, PC PrintInk $419.03, $180.76, $182.07, Titan Land Surveying $1,800.00, Epic Engineering $4,100.00, Epic Engineering (Scott) $4,110.73 |
|
| Excavation and Backfill | Tycon | $51,945.00 | $51,945.00 | $51,945.00 | $0.00 |
Sewer Line and Road Crossing – 65′ $26860.00 |
|
| Footing and Foundation | C&S Concrete | $26,820.00 | $26,820.00 | $26,820.00 | $0.00 |
FYN Cuellar $13,561.95, Geneva $11,475.20, Larry’s Pump $1,782.85 |
|
| Foundation Weather Proofing | Rocky Mtn Waterproofing | $1,200.00 | $1,175.00 | $1,175.00 | $0.00 |
Rocky Mtn $1,175.00 |
|
| Fill / Gravel | NWC | $0.00 | $ | $ | $0.00 |
May need for final driveway.. |
|
| Steel Connections | NWC | $1,200.00 | $1,200.00 | $1,200.00 | $0.00 |
J&J Fabrication $1,291.80 (overage out of lumber rough) |
|
| Lumber Rough | Sunpro | $46,338.61 | $40,519.44 | $40,519.44 | $0.00 |
$26,941.08 + steel connection overage $91.80 = $27,032.88, Sunpro $6,506.47, JRC Custom Homes $3,750.00, Sierra Pacific $685.00, Miscellaneous Receipts $199.03, Kent and Green Patina $2,200.00, Ace $145.91 |
|
| Trusses | Wasatch Truss | $5,600.00 | $5,600.00 | $5,600.00 | $0.00 | ||
| Carpentry Rough | JRC | $30,121.00 | $30,121.00 | $30,121.00 | $0.00 |
$28,000.00, $2,121.00 |
|
| Windows / Glass Doors | Sierra Pacific | $15,600.00 | $15,600.00 | $15,600.00 | $0.00 |
Labor and material Black outside and white inside.. $15,600.00 |
|
| Exterior Siding Material | Innovative | $29,324.25 | $29,324.25 | $29,324.25 | $0.00 |
Labor, material and paint |
|
| Soffit / Fascia | North West Roofing | $10,262.00 | $10,262.00 | $10,262.00 | $0.00 |
Deposit $8,212.50, $2049.50 |
|
| Siding Labor | $0.00 | $ | $ | $0.00 |
Included in Exterior Siding |
||
| Plumbing | MVPH | $22,754.00 | $15,059.50 | $15,059.50 | $0.00 | Ryan discount $2,200.00 |
$15,059.50 |
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
Budget included in Plumbing bid.. |
|
| Electrical / Home Automation | Junction Electric | $19,917.00 | $13,866.90 | $13,866.90 | $0.00 |
13,866.90 |
|
| Electrical Fixtures | Owner | $2,500.00 | $871.86 | $871.86 | $0.00 |
NWC Lamps Plus $871.86 |
|
| Heating HVAC | Paul’s Heating | $13,550.00 | $13,120.00 | $13,120.00 | $0.00 |
Plus – See estimate for extras Paul’s Heating $2,160.00 (overage) & 10,960.00 |
|
| Roofing L & M | North West Roofing | $12,775.00 | $12,775.00 | $12,775.00 | $0.00 |
Shingles $12,775.00 |
|
| Gutter | North West Roofing | $4,216.00 | $6,760.00 | $6,760.00 | $0.00 | ||
| Insulation | Hansen Insulation | $8,435.00 | $8,435.00 | $8,435.00 | $0.00 | ||
| Drywall | Torres Drywall | $18,000.00 | $19,300.00 | $19,300.00 | $0.00 | ||
| Painting Interior | Old Pine | $16,000.00 | $8,630.00 | $8,630.00 | $0.00 |
Old pine deposit $8,630.00 |
|
| Painting Exterior | $0.00 | $ | $ | $0.00 |
Included in exterior siding estimate.. |
||
| Lumber Finish | Sunpro | $3,951.28 | $5,649.31 | $5,649.31 | $0.00 |
Paint Grade trim package.. |
|
| Carpentry Finish | BuildworX | $9,215.00 | $14,291.40 | $14,291.40 | $0.00 |
Finish work $6,965.00 – |
|
| Closets / Shelving / Built-ins | BuildworX | $2,800.00 | $2,800.00 | $2,800.00 | $0.00 |
Labor $2800.00 |
|
| Doors Exterior / Interior | Frontier Woodworks | $7,959.64 | $7,544.56 | $7,544.56 | $0.00 |
Sunpro $3,920.25, $2,040.37, MaCorp $1,583.94, |
|
| Garage Door | Five Star | $6,290.00 | $6,834.00 | $6,834.00 | $0.00 |
Garage Doors $6,290.00 |
|
| Railings | NWC | $0.00 | $ | $ | $0.00 |
The estimate does not include stair railing.. |
|
| Hardware | Sunpro | $2,500.00 | $ | $ | $0.00 | ||
| Hardware Labor | Buildworx | $1,500.00 | $ | $ | $0.00 | ||
| Cabinets | A&A Cabinets | $21,250.00 | $23,400.00 | $23,400.00 | $0.00 |
A&A $11,700.00, $11,700.00 |
|
| Countertops | MaCorp | $8,700.00 | $7,200.00 | $7,200.00 | $0.00 |
MaCorp $1,500.00, & $5,700.00 |
|
| Mirrors / Bath Enclosures | Beehive Glass | $2,500.00 | $ | $ | $0.00 | ||
| Tile Tubs / Showers | MaCorp | $18,931.69 | $18,931.69 | $18,931.69 | $0.00 |
MaCorp Deposit $11,891.43, $7,040.26 |
|
| Floors Wood | MaCorp | $5,860.80 | $5,375.80 | $5,375.80 | $0.00 |
MaCorp $5,375.80 |
|
| Floors Carpet | MaCorp | $3,575.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | MIsc | $7,500.00 | $12,589.74 | $12,589.74 | $0.00 |
Reimburse Goldies $12,589.74 |
|
| Appliance Installation | NWC | $1,500.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYN Cuellar | $16,640.00 | $16,640.00 | $16,640.00 | $0.00 |
Garage Floor, Front and Back Patio, Main Door Path and Steps |
|
| Driveway | NWC | $2,500.00 | $2,500.00 | $2,500.00 | $0.00 |
This is bid at just 10′ of concrete in front of the garage door. May need the additional gravel to finish out to the road.. |
|
| Site Control / Clean-up | NWC | $5,000.00 | $4,250.00 | $4,250.00 | $0.00 |
$1,500.00, $500.00, 1,500.00, $750.00 |
|
| Final Clean | NWC | $4,500.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $3,500.00 | $2,975.00 | $2,975.00 | $0.00 |
$1,500.00, $1,000.00, $475.00 |
|
| Chemical Toilet | Honey Bucket | $1,500.00 | $858.19 | $858.19 | $0.00 |
Honey Bucket $153.43, $253.43, $153.43, $153.43, $144.47 |
|
| General Labor | NWC | $0.00 | $ | $ | $0.00 |
May need this to complete something on the project.. |
|
| General Contractor Fee | NWC | $53,100.44 | $49,757.09 | $49,757.09 | $0.00 |
11 % fee, |
Totals
Final Estimate:$535,831.71 |
Actual Total-to-Date:$503,999.32 |
Total Amount Paid:$503,999.32 |
Current Amount Due:$0.00 |
Project Images
Attachments