4452 N SR 32 – River Home
Client Name: Kent and DeAnn Woolstenhulme
Start Date:
Project Sqft Total: 3282
Project Description:
MAIN LEVEL 2,906 SF
SILO STORAGE 376 SF
TOTAL FINISHED 3,282 SF
GARAGE 728 SF
MECH. 50 SF
TOTAL UNFINISHED 778 SF
TOTAL INSIDE OF WALL 4,060 SF
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Excavation and Backfill | Tycon | $0.00 | $ | $ | $0.00 | ||
| Footing and Foundation | $0.00 | $ | $ | $0.00 |
C&S $107,945.00 |
||
| Foundation Weather Proofing | Rocky Mountain Waterproof | $0.00 | $ | $ | $0.00 |
See options |
|
| Additional Rebar | $0.00 | $ | $ | $0.00 | |||
| Foundation Plastering | $0.00 | $ | $ | $0.00 | |||
| Fill / Gravel | $0.00 | $ | $ | $0.00 | |||
| Steel Connections | $0.00 | $ | $ | $0.00 | |||
| Lumber Rough | Sunpro | $126,766.65 | $ | $ | $0.00 | ||
| Trusses | Sunpro | $19,775.00 | $ | $ | $0.00 | ||
| Carpentry Rough | $0.00 | $ | $ | $0.00 |
4G $150,000 |
||
| Windows / Glass Doors | $0.00 | $ | $ | $0.00 | |||
| Exterior Siding Material | Sunpro Tresslewood | $38,336.48 | $ | $ | $0.00 | ||
| Masonry | FYN Cuellars | $0.00 | $ | $ | $0.00 | ||
| Soffit / Fascia | $0.00 | $ | $ | $0.00 | |||
| Siding Labor | $0.00 | $ | $ | $0.00 | |||
| Plumbing | MVPH | $34,750.00 | $ | $ | $0.00 | ||
| Plumbing Fixtures | $0.00 | $ | $ | $0.00 | |||
| Electrical / Home Automation | Junction Electric | $0.00 | $ | $ | $0.00 | ||
| Electrical Fixtures | $0.00 | $ | $ | $0.00 | |||
| Heating HVAC | $0.00 | $ | $ | $0.00 |
Paul’s Heating for the Air conditioner and mini splits $ |
||
| Radiant Heat | MVPH | $82,883.00 | $ | $ | $0.00 | ||
| Roofing L & M | North West Roofing | $0.00 | $ | $ | $0.00 | ||
| Fireplaces | Alpine Fireplace | $18,505.10 | $ | $ | $0.00 | ||
| Fireplace Feature Wall | FYN Cuellars | $0.00 | $ | $ | $0.00 | ||
| Chimney Cap | $0.00 | $ | $ | $0.00 | |||
| Gutter | $0.00 | $ | $ | $0.00 | |||
| Heat Tape | $0.00 | $ | $ | $0.00 | |||
| Insulation | Hansen Insulation | $17,839.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $34,000.00 | $ | $ | $0.00 | ||
| Painting Interior | Old Pine | $46,513.00 | $ | $ | $0.00 | ||
| Painting Exterior | $0.00 | $ | $ | $0.00 | |||
| Lumber Finish | $0.00 | $ | $ | $0.00 |
Frontier Base and Case $7,798.00 |
||
| Carpentry Finish | Buildworx | $0.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | $0.00 | $ | $ | $0.00 | |||
| Doors Exterior / Interior | $0.00 | $ | $ | $0.00 |
Frontier Woodworks $17,831.31 |
||
| Garage Door | 5 Star | $15,243.00 | $ | $ | $0.00 | ||
| Railings | $0.00 | $ | $ | $0.00 | |||
| Stairs | $0.00 | $ | $ | $0.00 | |||
| Wood Ceilings / Wood Walls / Wood Columns / Etc… | $0.00 | $ | $ | $0.00 | |||
| Hardware | $0.00 | $ | $ | $0.00 | |||
| Hardware Labor | Buildworx | $0.00 | $ | $ | $0.00 | ||
| Cabinets | A&A Cabinet | $72,200.00 | $ | $ | $0.00 | ||
| Countertops | MaCorp | $6,318.00 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | Beehive Glass | $0.00 | $ | $ | $0.00 | ||
| Tile Tubs / Showers | MaCorp | $22,905.78 | $ | $ | $0.00 | ||
| Floors Wood | MaCorp | $20,351.00 | $ | $ | $0.00 | ||
| Floors Carpet | MaCorp | $6,318.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | Mountain Land | $0.00 | $ | $ | $0.00 | ||
| Appliance Installation | Mountain Land | $0.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYN Cuellar | $0.00 | $ | $ | $0.00 | ||
| Driveway | $0.00 | $ | $ | $0.00 | |||
| Final / Pre-Landscaping Grading | $0.00 | $ | $ | $0.00 | |||
| Landscaping | $0.00 | $ | $ | $0.00 | |||
| Final Clean | $0.00 | $ | $ | $0.00 | |||
| Dumpster | $0.00 | $ | $ | $0.00 | |||
| Chemical Toilet | $0.00 | $ | $ | $0.00 |
Totals
Final Estimate:$562,704.01 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments