New Home
Client Name: Kory and Kayli Woolstenhulme
Start Date:
Project Sqft Total:
Project Description:
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Oakley City | $4,000.00 | $6,384.84 | $6,384.84 | $0.00 |
Hook ups and permitting |
|
| Excavation and Backfill | Tycon | $25,000.00 | $40,413.61 | $40,413.61 | $0.00 |
Tycon$22,312.61 |
|
| Footing and Foundation | NWC | $22,000.00 | $14,370.33 | $14,370.33 | $0.00 |
ICF blocking system.. |
|
| Foundation Weather Proofing | Wasatch W/P | $0.00 | $ | $ | $0.00 | ||
| Additional Rebar | NWC | $0.00 | $ | $ | $0.00 | ||
| Foundation Plastering | FYN | $1,800.00 | $ | $ | $0.00 | ||
| Fill / Gravel | Tycon | $0.00 | $ | $ | $0.00 |
Included in Excavation bid… |
|
| Lumber Rough | Sun Pro | $62,000.00 | $61,074.26 | $61,074.26 | $0.00 |
Sunpro $ 60,324.21 |
|
| Trusses | Sun Pro | $49,000.00 | $45,723.27 | $45,723.27 | $0.00 |
Sunpro $29,318.64 |
|
| Carpentry Rough | JRC | $19,831.00 | $22,850.00 | $22,850.00 | $0.00 |
JRC $5,000.00 |
|
| Windows / Glass Doors | Sierra Pacific | $23,789.00 | $21,203.00 | $21,203.00 | $0.00 |
Black on Black |
|
| Exterior Siding Material | Sun Pro | $10,500.00 | $1,750.00 | $1,750.00 | $0.00 |
Material only.. |
|
| Masonry | FYC | $2,500.00 | $ | $ | $0.00 |
Inside Fireplace rock wall.. |
|
| Soffit / Fascia | North West Roofing | $10,180.00 | $10,180.00 | $10,180.00 | $0.00 |
Material and Labor.. |
|
| Siding Labor | NWC | $0.00 | $ | $ | $0.00 | ||
| Plumbing | MVPH | $16,400.00 | $10,000.00 | $10,000.00 | $0.00 |
MVPH $5,000 |
|
| Plumbing Fixtures | NWC | $0.00 | $ | $ | $0.00 | ||
| Electrical / Home Automation | Paul’s Electric Service | $0.00 | $ | $ | $0.00 |
included |
|
| Electrical Fixtures | Pauls Electric | $0.00 | $ | $ | $0.00 |
Included |
|
| Heating HVAC | Pauls Heating and AC | $11,150.00 | $9,285.00 | $9,285.00 | $0.00 |
Gas lines included.. |
|
| Roofing L & M | North West Roofing | $13,470.00 | $13,847.00 | $13,847.00 | $0.00 |
Metal L & M $3380.00 |
|
| Fireplaces | Alpine FirePlace | $6,000.00 | $8,968.95 | $8,968.95 | $0.00 |
? |
|
| Gutter | North West Roofing | $3,490.00 | $ | $ | $0.00 | ||
| Insulation | Picks | $15,934.00 | $17,270.00 | $17,270.00 | $0.00 |
Empire Insulation $17,270.00 |
|
| Drywall | Torris Drywall | $16,600.00 | $20,600.00 | $20,600.00 | $0.00 |
Jose Torres $5,000.00 |
|
| Painting Interior | MC Baldwin | $15,000.00 | $ | $ | $0.00 |
? |
|
| Painting Exterior | ICP | $11,000.00 | $ | $ | $0.00 |
? |
|
| Lumber Finish | Sun Pro | $4,500.00 | $ | $ | $0.00 | ||
| Carpentry Finish | NWC | $0.00 | $ | $ | $0.00 |
Included.. |
|
| Closets / Shelving / Built-ins | NCW | $0.00 | $ | $ | $0.00 |
Included.. |
|
| Doors Exterior / Interior | Sun Pro | $11,000.00 | $2,550.00 | $2,550.00 | $0.00 |
Styles (NWC) $2,550.00 |
|
| Garage Door | Five Star | $12,460.00 | $14,420.00 | $14,420.00 | $0.00 |
5 Star $13,325.00 |
|
| Hardware | Sun Pro | $1,800.00 | $ | $ | $0.00 | ||
| Cabinets | Summit Cabinet | $33,085.80 | $16,500.00 | $16,500.00 | $0.00 |
A and A Cabinet $16,500.00 |
|
| Countertops | MaCorp | $4,500.00 | $6,000.00 | $6,000.00 | $0.00 |
? |
|
| Mirrors / Bath Enclosures | NWC | $1,000.00 | $ | $ | $0.00 |
included… |
|
| Tile Tubs / Showers | MaCorp | $14,000.00 | $6,612.37 | $6,612.37 | $0.00 |
MaCorp $4,261.37 |
|
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Included.. |
|
| Floors Wood | MaCorp | $0.00 | $ | $ | $0.00 | ||
| Floors Carpet | Sub zero | $3,500.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | NWC | $0.00 | $ | $ | $0.00 |
Included.. |
|
| Flatwork Exterior Material | FYN C…. | $22,500.00 | $6,167.17 | $6,167.17 | $0.00 |
? |
|
| Flatwork Exterior Labor | FYN C…. | $0.00 | $ | $ | $0.00 |
Included.. |
|
| Driveway | FYN C… | $0.00 | $ | $ | $0.00 |
Included.. |
Totals
Final Estimate:$447,989.80 |
Actual Total-to-Date:$356,169.80 |
Total Amount Paid:$356,169.80 |
Current Amount Due:$0.00 |
Project Images
Attachments