McNair Residence
Client Name: Shawn and Shana McNair
Start Date: February 1, 2024
Project Sqft Total: 1260
Project Description:
Main Level 1260
Basement 1275
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Owner | $0.00 | $1,300.00 | $1,300.00 | $0.00 | Epic Engineering $3800.00, $1,200.00, $5,018.00 PC Printink $502.83 |
Owner paid |
| Excavation and Backfill | Tycon | $37,889.50 | $37,469.00 | $37,469.00 | $0.00 |
Check estimate for what is included in budgets… |
|
| Footing and Foundation | FYN Cuellars | $61,771.00 | $61,771.00 | $61,771.00 | $0.00 |
FYN $44,748.06, Larry’s Pump $1,753.95, Geneva $15,268.99 |
|
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $1,890.00 | $2,140.00 | $2,140.00 | $0.00 |
Rocky Mtn $2,140.00 |
|
| Steel Connections | NWC | $2,500.00 | $1,525.77 | $1,525.77 | $0.00 |
Connections for beams.. |
|
| Material Handling | NWC | $5,500.00 | $5,500.00 | $5,500.00 | $0.00 |
Cost for Equipment to move material around job… |
|
| Lumber Rough | Sunpro | $59,919.85 | $35,900.75 | $35,900.75 | $0.00 |
Sunpro $23,738.60, $11,267.56, $521.61, $372.98 |
|
| Trusses | Sunpro | $7,739.38 | $7,739.38 | $7,739.38 | $0.00 |
Sunpro $7,739.38 |
|
| Carpentry Rough | JRC Custom Homes | $35,856.00 | $37,056.00 | $37,056.00 | $0.00 |
JRC $15,000.00, $20,856.00, $1,200.00 |
|
| Windows / Glass Doors | Sierra Pacific | $15,410.00 | $15,450.00 | $15,450.00 | $0.00 |
Material $12,810.00 and Labor $2,600.00 |
|
| Exterior Siding Material | Innovative Construction | $21,424.00 | $21,424.00 | $21,424.00 | $0.00 |
Labor and material and Exterior paint… Innovative $3,688.00,$7,024.00 |
|
| Masonry | FYN Cuellars | $0.00 | $ | $ | $0.00 |
Exterior is Not needed… $39,236.00 |
|
| Soffit / Fascia | North West Roofing | $7,030.00 | $3,725.00 | $3,725.00 | $0.00 |
Soffit/Fascia $4,474.00 – North West $3,725.00 |
|
| Plumbing | MVPH | $18,269.00 | $16,330.00 | $16,330.00 | $0.00 |
MVPH $1,800.00, $9,530.00, $7,000.00 |
|
| Plumbing Fixtures | NWC | $2,500.00 | $305.10 | $305.10 | $0.00 |
All fixtures are in the budget except the sinks.. this is a budget for all sinks. Check budget for what is included.. |
|
| Electrical / Home Automation | Junction Electric | $20,574.00 | $20,574.00 | $20,574.00 | $0.00 |
Junction $13,240.60, $7,33340 |
|
| Electrical Fixtures | NWC | $5,000.00 | $2,330.16 | $2,330.16 | $0.00 |
Budget number only… |
|
| Heating HVAC | Paul’s Heating and A/C | $8,520.00 | $8,970.00 | $8,970.00 | $0.00 |
This is bid to have electric heat in the upstairs unfinished area.. |
|
| Roofing L & M | North West Roofing | $10,481.00 | $10,020.00 | $10,020.00 | $0.00 |
Bid with asphalt shingles… North West $10,020.00 |
|
| Fireplaces | Alpine Fireplace | $8,042.30 | $3,456.20 | $3,456.20 | $0.00 |
Alpine $3,456.20 |
|
| Fireplace Feature Wall | FYN | $5,000.00 | $ | $ | $0.00 |
Stone and Mantle Budget only.. |
|
| Gutter | North West Roofing | $2,585.00 | $2,485.00 | $2,485.00 | $0.00 | ||
| Insulation | All Seasons Insulation | $19,647.00 | $16,660.00 | $16,660.00 | $0.00 |
Hansen $13,981.07, $1,878,93 NWC $800.00 |
|
| Drywall | Torres Drywall | $16,500.00 | $15,550.00 | $15,550.00 | $0.00 |
Torres $14,800.00 NWC $750.00 |
|
| Painting Interior | MC Baldwin Painting | $18,250.00 | $18,250.00 | $18,250.00 | $0.00 |
$10.00 per square foot house– 1600 sq ft finished = $16000.00 |
|
| Painting Exterior | NWC | $0.00 | $ | $ | $0.00 |
Included in siding bid.. |
|
| Lumber Finish | Sunpro | $3,929.27 | $3,078.52 | $3,078.52 | $0.00 |
Sunpro $2,012.50, JRC $1,066.02 |
|
| Carpentry Finish | Build Worx | $6,408.00 | $6,408.00 | $6,408.00 | $0.00 | ||
| Closets / Shelving / Built-ins | Sunpro | $2,569.21 | $2,300.00 | $2,300.00 | $0.00 |
Sunpro Material $2,569.2, NWC $2,300.00 |
|
| Doors Exterior / Interior | Frontier Woodworks | $13,790.21 | $8,028.75 | $8,028.75 | $0.00 | ||
| Garage Door | Five Star Building | $6,100.00 | $5,535.00 | $5,535.00 | $0.00 |
Five Star $4,850.00 |
|
| Railings | Sunpro | $4,168.48 | $1,475.00 | $1,475.00 | $0.00 |
Material $2553.48, labor $1615.00 |
|
| Hardware | SunPro | $3,000.00 | $1,428.37 | $1,428.37 | $0.00 |
Budget Number only.. |
|
| Hardware Labor | BuildworX | $850.00 | $850.00 | $850.00 | $0.00 |
BuildworX $850.00 |
|
| Cabinets | A&A Cabinets | $19,800.00 | $19,800.00 | $19,800.00 | $0.00 |
A&A $9,900.00, $9,900.00 |
|
| Countertops | MaCorp | $20,530.00 | $14,644.91 | $14,644.91 | $0.00 |
Owner will provide… |
|
| Mirrors / Bath Enclosures | NWC | $3,500.00 | $2,952.65 | $2,952.65 | $0.00 |
Budget number only.. |
|
| Tile Tubs / Showers | MaCorp | $14,658.71 | $8,761.13 | $8,761.13 | $0.00 |
Check Bid for what is included… |
|
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Included in the Tub/shower estimate.. |
|
| Floors Wood | MaCorp | $13,741.35 | $5,117.68 | $5,117.68 | $0.00 |
Check bid to see what is included… |
|
| Concrete Basement Floor | FYN Cuellars | $ | $ | $ | $0.00 | ||
| Trex Deck | Sunpro | $8,260.24 | $8,260.24 | $8,260.24 | $0.00 |
Material $6284.24 Labor $1976.00 |
|
| Floors Carpet | NWC | $3,500.00 | $2,220.00 | $2,220.00 | $0.00 |
Budget Number for 45 yards of carpet… |
|
| Appliances / Built-in Vacuum | NWC | $15,000.00 | $4,688.04 | $4,688.04 | $0.00 |
Budget Number only… |
|
| Appliance Installation | NWC | $1,500.00 | $550.00 | $550.00 | $0.00 |
Budget Number only |
|
| Flatwork Exterior Labor | FYN Cuellars | $23,736.00 | $25,736.80 | $25,736.80 | $0.00 |
Front entry and back patio slab and basement slab.. |
|
| Driveway | NWC | $0.00 | $ | $ | $0.00 |
This will just be gravel at this time.. |
|
| Winter Costs | NWC | $5,000.00 | $ | $ | $0.00 |
This will be billed on a labor rate if needed.. |
|
| Site Control / Clean-up | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $2,500.00 | $2,695.00 | $2,695.00 | $0.00 |
Crystal Clean Vents $945.00 |
|
| Dumpster | Honey Bucket | $5,000.00 | $ | $ | $0.00 | Previously Paid Prior to start (not in total) Honey Bucket $5,100.30 | |
| Chemical Toilet | NWC | $2,500.00 | $2,500.00 | $2,500.00 | $0.00 |
Honey Bucket $155.37, $439.74, $169.87, $169.87, $169.87, $155.37, $155.37, NWC $1,084.54 for final billing |
|
| General Labor | NWC | $7,500.00 | $3,683.15 | $3,683.15 | $0.00 |
PC Printink $233.15, Buildworx $1,950.00, NWC $1,500.00 foundation plastering |
|
| Overhead / General Expenses | NWC | $5,924.39 | $4,855.74 | $4,855.74 | $0.00 | Previously Paid Prior to Start (not in total) $51.00, $38.00, $12.00 |
1% Fee |
| General Contractor Fee | NWC | $59,445.99 | $48,257.46 | $48,257.46 | $0.00 | Previously Paid Prior to start (not in total) $612.04, $456.00, $144.00 |
10% Fee |
Totals
Final Estimate:$647,709.88 |
Actual Total-to-Date:$529,757.80 |
Total Amount Paid:$529,757.80 |
Current Amount Due:$0.00 |
Project Images
Attachments