Thornton Residence
Client Name: Cody and Carli Thornton
Start Date: May 1, 2024
Project Sqft Total: 2286
Project Description:
Main Level Sq Ft 2286
Garage Sq Ft 1103
Unfinished Basement Sq Ft 2595
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Oakley City | $0.00 | $394.81 | $394.81 | $0.00 |
Owner will provide.. |
|
| Excavation and Backfill | Cody | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Footing and Foundation | FYN Cuellars | $128,403.00 | $116,644.60 | $116,644.60 | $0.00 |
Look at estimate for changes.. |
|
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $3,460.00 | $3,460.00 | $3,460.00 | $0.00 |
Look at estimate for additional options for this.. |
|
| Foundation Plastering | NWC | $0.00 | $ | $ | $0.00 |
Not required but does look nice to finish of the exposed foundation.. |
|
| Fill / Gravel | Owner | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Steel Connections | NWC | $1,500.00 | $1,735.83 | $1,735.83 | $0.00 |
Only if needed.. |
|
| Material Handling | NWC | $5,000.00 | $50.70 | $50.70 | $0.00 |
Only if needed.. |
|
| Lumber Rough | Sunpro | $64,442.70 | $67,186.86 | $67,186.86 | $0.00 |
Budget number from take off through Sunpro.. |
|
| Trusses | Sunpro | $24,025.00 | $24,018.75 | $24,018.75 | $0.00 | ||
| Carpentry Rough | JRC | $55,682.00 | $62,262.00 | $62,262.00 | $0.00 |
May be an additional cost for beam and timber work.. If so it’s $65.00 per man hr. |
|
| Windows / Glass Doors | Sierra Pacific | $38,285.00 | $38,705.00 | $38,705.00 | $0.00 |
Labor to install is included in estimate.. |
|
| Exterior Siding Material | Innovative Construction | $0.00 | $ | $ | $0.00 |
Included in Exterior siding labor estimate.. |
|
| Masonry | FYN | $0.00 | $7,000.00 | $7,000.00 | $0.00 |
Will need to get price for fireplace wall.. |
|
| Soffit / Fascia | North West Roofing | $18,606.00 | $17,356.00 | $17,356.00 | $0.00 |
Soffit/Fascia $18,606.00 |
|
| Siding Labor | Innovative Construction | $51,491.75 | $41,294.25 | $41,294.25 | $0.00 | Painting $16,716.00 |
Innovative Siding Repairs $250.00 |
| Plumbing | MVPH | $27,260.00 | $29,546.28 | $29,546.28 | $0.00 |
Check estimate for the additional options that can be added.. |
|
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
A budget number is included in Plumbers estimate.. |
|
| Electrical / Home Automation | Junction Electric | $10,000.00 | $15,807.59 | $15,807.59 | $0.00 |
Budget number for owner to do their own electrical work.. Paul’s Electric Service |
|
| Electrical Fixtures | Junction Electric | $5,000.00 | $ | $ | $0.00 |
Budget number for owner to buy light fixtures.. |
|
| Heating HVAC | Paul’s Heating | $19,350.00 | $ | $ | $0.00 | ||
| Fire Sprinklers | NWC | $0.00 | $ | $ | $0.00 |
I don’t think we will need this.. |
|
| Roofing L & M | North West Roofing | $28,355.00 | $2,100.00 | $2,100.00 | $0.00 |
Northwest $2,100.00 |
|
| Fireplaces | Alpine Gas Fireplace | $9,125.90 | $9,113.80 | $9,113.80 | $0.00 |
Wood Burner $9,125.90 Alpine Gas Fireplace $9,113.80 |
|
| Gutter | North West Roofing | $6,280.00 | $6,280.00 | $6,280.00 | $0.00 | ||
| Insulation | Hansen Insulation | $16,396.00 | $16,362.00 | $16,362.00 | $0.00 |
Check estimate for what is in this budget number.. |
|
| Drywall | Torres Drywall | $22,800.00 | $24,570.00 | $24,570.00 | $0.00 | ||
| Painting Interior | MC Baldwin | $23,055.00 | $33,570.00 | $33,570.00 | $0.00 |
Interior painting $23,055.00, $3,600.00 (staining) |
|
| Painting Exterior | Innovative Construction | $0.00 | $ | $ | $0.00 |
Included in Siding estimate |
|
| Lumber Finish | Sunpro | $18,427.95 | $3,697.79 | $3,697.79 | $0.00 |
Budget number for trim material and closet shelving.. |
|
| Carpentry Finish | BuildworX | $16,837.00 | $6,850.00 | $6,850.00 | $0.00 | ||
| Closets / Shelving / Built-ins | BuildworX | $0.00 | $ | $ | $0.00 |
Included in Carpentry finish and Lumber finish.. |
|
| Doors Exterior / Interior | Frontier Woodworks | $22,964.73 | $27,323.27 | $27,323.27 | $0.00 |
Frontier Woodworks $12,964.74 |
|
| Garage Door | Five Star | $19,655.00 | $11,400.17 | $11,400.17 | $0.00 |
North West Roofing – garage door wrap – $1250.00 |
|
| Railings | J&J Fabrication | $17,900.00 | $4,178.85 | $4,178.85 | $0.00 |
Interior railing $4,100 |
|
| Hardware | Sunpro | $3,000.00 | $2,487.89 | $2,487.89 | $0.00 |
Material only for door hardware |
|
| Hardware Labor | buildworx | $0.00 | $ | $ | $0.00 |
Included in Carpentry finish.. |
|
| Cabinets | A&A Cabinet | $31,450.00 | $37,450.00 | $37,450.00 | $0.00 | ||
| Countertops | MaCorp | $16,625.00 | $18,375.00 | $18,375.00 | $0.00 |
Budget for all countertops.. |
|
| Floors Tile / Stone | MaCorp | $23,483.04 | $16,553.06 | $16,553.06 | $0.00 | Whitewater $2,364.00 Whitewater $591.00 |
Budget for Labor and material (budget on tile) for all tile area’s.. Including the kitchen backsplash. |
| Floors Wood | MaCorp | $6,380.00 | $ | $ | $0.00 |
Budget for LVP flooring in these areas (Great Rm,Office,Halls,Mudroom and Pantry) |
|
| Deck | Sunpro | $19,547.39 | $17,312.80 | $17,312.80 | $0.00 |
Sunpro $10,107.81 material only |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | Pro Source | $3,600.00 | $ | $ | $0.00 |
Budget number at $50.00 a yard for the bedrooms and master closet. (72 yards) |
|
| Appliances / Built-in Vacuum | Owner | $15,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Appliance Installation | NCW | $1,500.00 | $ | $ | $0.00 |
Budget Only.. |
|
| Flatwork Prep | Owner | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Flatwork Exterior Labor | FYN Cuellars | $73,215.50 | $65,060.47 | $65,060.47 | $0.00 |
Labor and material concrete floors (basement and garage), porch cap and driveway.. Includes rebar installed in porch cap, garage floor and in all exterior concrete.. |
|
| Winter Costs | NWC | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Site Control / Clean-up | NWC | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Final Clean | NWC | $5,000.00 | $1,350.00 | $1,350.00 | $0.00 |
Budget for final house cleaning, duct cleaning and window cleaning.. |
|
| Dumpster | NWC | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Chemical Toilet | Honey Bucket | $2,500.00 | $1,919.65 | $1,919.65 | $0.00 |
Totals
Final Estimate:$855,602.96 |
Actual Total-to-Date:$790,456.66 |
Total Amount Paid:$790,456.66 |
Current Amount Due:$0.00 |
Project Images
Attachments