Rydalch Residence
Client Name: Lucas & Haley Rydalch
Start Date: June 14, 2024
Project Sqft Total:
Project Description:
Main Level Sq Ft 1,356
Loft Sq Ft 672
Basement Sq Ft 1,248
Garage Sq Ft 898
Covered Deck 806
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Oakley City | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Excavation and Backfill | Tycon | $42,137.00 | $ | $ | $0.00 |
Includes french drain, septic system and water line. THIS IS A BUDGET NUMBER ONLY |
|
| Footing and Foundation | FYN Cuellars | $127,451.00 | $ | $ | $0.00 | ||
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $3,800.00 | $ | $ | $0.00 |
Check estimate for options.. |
|
| Foundation Plastering | FYN | $0.00 | $ | $ | $0.00 |
Not needed for code.. |
|
| Fill / Gravel | Tycon | $8,000.00 | $ | $ | $0.00 |
May need for drive way prep or flat work prep.. |
|
| Steel Connections | NWC | $3,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Material Handling | NWC | $0.00 | $ | $ | $0.00 |
We may have some cost here unless owner takes care of it.. |
|
| Lumber Rough | Sunpro | $67,323.60 | $ | $ | $0.00 |
This number has a built in contingency already added in.. |
|
| Trusses | Sunpro | $16,012.50 | $ | $ | $0.00 | ||
| Carpentry Rough | JRC Custom Homes | $57,982.00 | $ | $ | $0.00 |
Includes timber work.. |
|
| Windows / Glass Doors | Sierra Pacific | $29,824.00 | $ | $ | $0.00 | ||
| Exterior Siding Material | Sunpro | $32,378.16 | $ | $ | $0.00 |
The Budget is based on a pre stained wood side material only.. |
|
| Masonry | FYN | $0.00 | $ | $ | $0.00 |
There is no rock bid for the chimney.. |
|
| Soffit / Fascia | North West Roofing | $17,400.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovative Construction | $20,000.00 | $ | $ | $0.00 |
Labor for installing of the wood siding.. |
|
| Plumbing | MVPH | $33,796.78 | $ | $ | $0.00 |
Look at estimate to see the cost of the soft water system ($3000.00) and the hot water recirculating system ($3500.00) |
|
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
Check estimate for what the option there is for the finishes.. |
|
| Electrical / Home Automation | Owner | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Electrical Fixtures | Owner | $0.00 | $ | $ | $0.00 |
Owner will provide.. |
|
| Heating HVAC | Paul’s Heating & A/C | $19,500.00 | $ | $ | $0.00 |
Check estimate to see what is included.. |
|
| Roofing L & M | North West Roofing | $34,430.00 | $ | $ | $0.00 |
All Metal option as per plans.. $55,100.00 |
|
| Fireplaces | Alpine Fireplace | $9,607.85 | $ | $ | $0.00 |
Wood Burning $9,607.85 |
|
| Fireplace Feature Wall | FYN | $0.00 | $ | $ | $0.00 | ||
| Chimney Cap | North West Roofing | $0.00 | $ | $ | $0.00 | ||
| Gutter | North West Roofing | $6,630.00 | $ | $ | $0.00 |
Custom 24 Gauge Metal $13,888 |
|
| Insulation | Hansen Insulation | $22,862.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $20,900.00 | $ | $ | $0.00 | ||
| Painting Interior | Baldwin Painting | $20,277.00 | $ | $ | $0.00 |
Look at estimate to see what is included.. |
|
| Lumber Finish | Sunpro | $6,549.10 | $ | $ | $0.00 | ||
| Carpentry Finish | BuildWorx | $0.00 | $ | $ | $0.00 |
Owner will Install.. |
|
| Closets / Shelving / Built-ins | BuildWorx | $0.00 | $ | $ | $0.00 |
Owner will install.. |
|
| Doors Exterior / Interior | Frontier Doors | $16,135.75 | $ | $ | $0.00 |
Frontier – Solid core, paint grade $11,235.75 |
|
| Garage Door | Five Star Building | $10,205.00 | $ | $ | $0.00 |
Five Star Garage Doors $8,955.00 |
|
| Railings | NWC | $6,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Hardware | Sunpro | $3,000.00 | $ | $ | $0.00 |
Locks $3,000 |
|
| Hardware Labor | BuildWorx | $0.00 | $ | $ | $0.00 |
Owner to install.. |
|
| Cabinets | A&A Cabinet | $28,350.00 | $ | $ | $0.00 | ||
| Countertops | MaCorp | $8,550.00 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | Owner | $0.00 | $ | $ | $0.00 |
Owner supply.. |
|
| Tile Tubs / Showers | MaCorp | $16,660.42 | $ | $ | $0.00 | ||
| Floors Tile / Stone | MaCorp | $0.00 | $ | $ | $0.00 |
Included in the Tile Tub / Shower bid.. |
|
| Floors Wood | MaCorp | $20,893.50 | $ | $ | $0.00 | ||
| Floors Carpet | MaCorp | $3,500.00 | $ | $ | $0.00 |
Budget for bedrooms and closets only.. |
|
| Appliances / Built-in Vacuum | MLD | $15,000.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY |
|
| Appliance Installation | NWC | $1,500.00 | $ | $ | $0.00 |
BUDGET NUMBER ONLY |
|
| Flatwork Prep | Tycon | $0.00 | $ | $ | $0.00 |
There is a budget of $1500.00 In Tycon’s bid to prep for this.. |
|
| Flatwork Exterior Material | FYN Cuellars | $47,499.00 | $ | $ | $0.00 |
Labor and material – Basement and exterior concrete |
|
| Driveway | FYN Cuellars | $16,430.00 | $ | $ | $0.00 |
Price is based on a Sq Ft… Driveway 900 Sq ft at $13.00 and $2.50 for rebar.. |
|
| Winter Costs | NWC | $0.00 | $ | $ | $0.00 | ||
| Site Control / Clean-up | NWC | $0.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $5,000.00 | $ | $ | $0.00 |
Budget for final house cleaning, duct cleaning and window cleaning |
|
| Dumpster | NWC | $0.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NWC | $2,500.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $5,000.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Hazard Insurance | Owner | $0.00 | $ | $ | $0.00 |
OWNER WILL PROVIDE.. |
|
| Liability Insurance | Owner | $0.00 | $ | $ | $0.00 |
OWNER WILL PROVIDE.. |
|
| General Contractor Fee | NWC | $0.00 | $ | $ | $0.00 |
Totals
Final Estimate:$806,584.66 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments