Garcia Residence
Client Name: John and Callie Garcia
Start Date:
Project Sqft Total: 8554
Project Description:
Main 2312
Upper 2464
Basement 2553
TOTAL LIVING 7,329
Storage 576
Future Theatre 649
Garage 718
RV Garage 800
***DEDUCT $259,410.82 IF BASEMENT IS UNFINISHED***
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Oakley City | $3,250.00 | $ | $ | $0.00 |
Oakley Building Permit Fee $? |
|
| Excavation and Backfill | Tycon | $73,317.00 | $ | $ | $0.00 |
Includes $20,000 budget for septic system |
|
| Footing and Foundation | C&S Concrete | $149,925.00 | $ | $ | $0.00 | FYN $180,600 | |
| Foundation Weather Proofing | Rocky Mtn Waterproofing | $19,466.50 | $ | $ | $0.00 |
Please see estimate for options.. Under slab insulation..$9,886.50 |
|
| Additional Rebar | NWC | $5,000.00 | $ | $ | $0.00 |
May be needed to complete the project. |
|
| Foundation Plastering | FYN | $3,500.00 | $ | $ | $0.00 |
Not required but it does finish off the foundation. |
|
| Fill / Gravel | NWC | $5,000.00 | $ | $ | $0.00 |
May need to complete the project. |
|
| Steel Beams | J&J Fabrication | $6,665.75 | $ | $ | $0.00 |
Structural steel |
|
| Steel Connections | J&J Fabricatior | $3,500.00 | $ | $ | $0.00 |
Budget number Only.. |
|
| Material Handling | NWC | $5,000.00 | $ | $ | $0.00 |
On site equipment. |
|
| Lumber Rough | Sunpro | $143,486.00 | $ | $ | $0.00 |
Basement $20,424.00 |
|
| Trusses | Wasatch Truss | $17,649.99 | $ | $ | $0.00 | Sunpro $31,640.00 | |
| Carpentry Rough | JRC Custom Homes | $175,956.00 | $ | $ | $0.00 |
Check estimate for what may be an additional cost. |
|
| Windows / Glass Doors | Sierra Pacific | $105,295.00 | $ | $ | $0.00 |
Includes installation |
|
| Exterior Siding Material | Innovative Construction | $96,975.00 | $ | $ | $0.00 |
Includes Labor, Material and paint |
|
| Masonry | Fyn Cuellars | $34,645.00 | $ | $ | $0.00 |
Stone Columns |
|
| Soffit / Fascia | North West Roofing | $16,938.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovative Construction | $0.00 | $ | $ | $0.00 |
Included in Exterior Siding Material |
|
| Plumbing | MVPH | $85,470.00 | $ | $ | $0.00 |
Budget for Plumbing Fixtures are included In this Estimate. This Budget may change depending on what is actually designed and installed.. |
|
| Electrical / Home Automation | Junction Electric | $97,209.65 | $ | $ | $0.00 |
Basement Budget = $18,872.35 |
|
| Electrical Fixtures | NWC | $15,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Electronics | NWC | $15,000.00 | $ | $ | $0.00 |
Pre wire whole house.. |
|
| Heating HVAC | Paul’s Heating | $85,345.00 | $ | $ | $0.00 |
Furnace and A/C Main and Upper Level $47,540.00 |
|
| Roofing L & M | North West Roofing | $45,700.00 | $ | $ | $0.00 |
Asphalt $35,880.00 |
|
| Fireplaces | Alpine Fireplace | $32,035.00 | $ | $ | $0.00 |
Great and Master $19,541.75 |
|
| Fireplace Feature Wall | FYN Cuellar | $47,550.00 | $ | $ | $0.00 |
Includes Great room, and primary bedroom with mantel and hearth $32,930.00 |
|
| Chimney Cap | North West Roofing | $0.00 | $ | $ | $0.00 |
Stone caps include in Masonry estimate.. |
|
| Gutter | North West Roofing | $9,615.00 | $ | $ | $0.00 | ||
| Heat Tape | Junction Electric | $0.00 | $ | $ | $0.00 |
Not required but highly suggested. |
|
| Insulation | Hansen Insulation | $28,020.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $70,800.00 | $ | $ | $0.00 |
Main and Upper Levels $45,600 |
|
| Painting Interior | Old Pine Painting | $89,605.00 | $ | $ | $0.00 |
Level 1 & 2 $48,840.00 |
|
| Painting Exterior | Innovative Construction | $0.00 | $ | $ | $0.00 |
Included in siding bid.. |
|
| Lumber Finish | Frontier Woodworks | $10,305.62 | $ | $ | $0.00 | Sunpro base / case and shelving $10,305.62 Frontier Woodworks Base and Case $6,563.59 | |
| Carpentry Finish | BuildworX | $53,969.25 | $ | $ | $0.00 |
Main and Upper Trim $27,750.00 |
|
| Closets / Shelving / Built-ins | BuildworX | $17,750.00 | $ | $ | $0.00 |
Cabinet walk in closet $13,500.00 |
|
| Doors Exterior / Interior | Frontier Woodworks | $38,598.46 | $ | $ | $0.00 |
Woodworks $19,766.46 Level 1 & 2 + $6,832.00 Basement level + Custom Entry Doors $8,690.58 = $35,289.04 |
|
| Garage Door | 5 Star Building | $15,817.00 | $ | $ | $0.00 |
Budget Number only.. Price may change depending what design of door is ordered. |
|
| Railings | J&J Fabrication | $23,431.50 | $ | $ | $0.00 |
Cinch railing $2,564.43 less expensive option for outside. |
|
| Wood Ceilings / Wood Walls / Wood Columns / Etc… | NWC | $0.00 | $ | $ | $0.00 |
There is no budget for these items as of now.. |
|
| Hardware | Sunpro | $5,000.00 | $ | $ | $0.00 |
Door locks and closet rods $4,985.54 Budget number.. |
|
| Hardware Labor | BuildworX | $7,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Cabinets | A&A Cabinets | $83,600.00 | $ | $ | $0.00 |
Upper levels $76,000.00 Check estimate for what has been bid.. |
|
| Countertops | MaCorp | $59,000.00 | $ | $ | $0.00 |
Main $47,200.00 |
|
| Mirrors / Bath Enclosures | NWC | $7,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Tile Tubs / Showers | MaCorp | $64,507.50 | $ | $ | $0.00 |
Main $48,945.00 |
|
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Included in Tile tubs/shower line item |
|
| Floors Wood | MaCorp | $86,003.75 | $ | $ | $0.00 |
Main $57,047.50 |
|
| Suspended Slabs | Olympus Precast | $27,900.00 | $ | $ | $0.00 | ||
| Snow Retention | North West Roofing | $5,040.00 | $ | $ | $0.00 | ||
| Outside BBQ area | $0.00 | $ | $ | $0.00 |
Outside BBQ area is not included in estimate |
||
| Sauna | $0.00 | $ | $ | $0.00 |
Sauna room not included in estimate |
||
| Deck | Sunpro | $7,028.68 | $ | $ | $0.00 |
Trex $3,528.68 |
|
| Floors Carpet | MaCorp | $16,875.00 | $ | $ | $0.00 |
Main $11,700.00 |
|
| Appliances / Built-in Vacuum | MLD | $25,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Appliance Installation | MLD | $3,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Flatwork Exterior Material | FYN Cuellar | $96,778.20 | $ | $ | $0.00 |
Concrete flooring. Includes labor and material for RV garage, basement floor, garage, front porch cap, side patio, driveway, walkout steps, front & back sidewalks |
|
| Driveway | NWC | $0.00 | $ | $ | $0.00 |
Included in flatwork estimate |
|
| Final / Pre-Landscaping Grading | Tycon | $0.00 | $ | $ | $0.00 |
Included in Excavation and Backfill estimate.. |
|
| Winter Costs | NWC | $0.00 | $ | $ | $0.00 |
Only if needed |
|
| Landscaping | Altitude Landscape | $0.00 | $ | $ | $0.00 |
Not included in estimate.. |
|
| Site Control / Clean-up | NWC | $15,000.00 | $ | $ | $0.00 | ||
| Final Clean | Fresh n Clean | $7,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Dumpster | NWC | $7,500.00 | $ | $ | $0.00 | ||
| Chemical Toilet | Honey Bucket | $5,000.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $15,000.00 | $ | $ | $0.00 |
Miscellaneous pick up work needed on project. |
|
| Liability Insurance | $0.00 | $ | $ | $0.00 |
Homeowner is required to obtain their own course of construction liability insurance |
||
| General Contractor Fee | NWC | $284,898.10 | $ | $ | $0.00 |
GC Fee 13% |
Totals
Final Estimate:$2,476,421.95 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments