Porter Family Residence
Client Name: Brain and Mandy Porter
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 | CDS | $15,000.00 | $ | $ | $0.00 |
Owner will pay… |
|
| Excavation and Backfill | Tycon | $26,112.75 | $ | $ | $0.00 |
Review bid for what is included… |
|
| Footing and Foundation | C&S | $31,100.00 | $ | $ | $0.00 |
Bid good for 90 days as of 3/10/2021… May go up… |
|
| Foundation Weather Proofing | Rocky Mtn. weather proofing | $2,500.00 | $ | $ | $0.00 | ||
| Fill / Gravel | Tycon | $0.00 | $ | $ | $0.00 |
Included in Tycon’s Excavation bid…. |
|
| Lumber Rough | SunPro | $70,000.00 | $ | $ | $0.00 | ||
| Trusses | SunPro | $52,799.61 | $ | $ | $0.00 | ||
| Carpentry Rough | Casey’s Framing | $39,000.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific | $23,300.00 | $ | $ | $0.00 |
White o White casements… Bid Is for White on White.. Includes labor to install..NOTE: FOR BLACK ADD $6,500.00 |
|
| Exterior Siding Material | Garcia Plastering | $40,000.00 | $ | $ | $0.00 |
Review bid to see what’s included… |
|
| Masonry | FYN | $0.00 | $ | $ | $0.00 |
Review bid to see what’s included… Interior and Exterior |
|
| Soffit / Fascia | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included in siding bid… |
|
| Plumbing | MVPH Inc.. | $19,980.00 | $ | $ | $0.00 |
Review Bid… |
|
| Plumbing Fixtures | MVPH Inc.. | $0.00 | $ | $ | $0.00 |
Included in Plumbing bid… |
|
| Electrical / Home Automation | Paul’s Electric service | $24,972.50 | $ | $ | $0.00 |
NO GC FEE ADDED… |
|
| Electrical Fixtures | NWC | $0.00 | $ | $ | $0.00 |
Budget Only… |
|
| Electronics | Pauls Electric Service | $2,500.00 | $ | $ | $0.00 | ||
| Heating HVAC | Pauls Heating.. | $18,700.00 | $ | $ | $0.00 |
Review bid for what’s included… |
|
| Roofing L & M | North West Roofing | $17,680.94 | $ | $ | $0.00 | ||
| Fireplaces | Alpine fireplace | $5,500.00 | $ | $ | $0.00 |
Budget for 1 fireplaces… |
|
| Gutter | North West Roofing | $4,000.00 | $ | $ | $0.00 | ||
| Insulation | Picks Insulation | $16,418.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $22,200.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $20,345.00 | $ | $ | $0.00 |
Review bid for what’s included… |
|
| Painting Exterior | Garcia Plastering | $0.00 | $ | $ | $0.00 |
Included in siding Bid… |
|
| Lumber Finish | SunPro | $3,600.00 | $ | $ | $0.00 | ||
| Carpentry Finish | Wasatch Group | $11,700.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | Wasatch Group | $0.00 | $ | $ | $0.00 |
Labor and Material… |
|
| Doors Exterior / Interior | SunPro | $9,800.00 | $ | $ | $0.00 | ||
| Garage Door | Five Star | $6,500.00 | $ | $ | $0.00 | ||
| Hardware | SunPro | $4,000.00 | $ | $ | $0.00 |
budget includes Labor and material… |
|
| Cabinets | Summit Cabinet | $26,000.00 | $ | $ | $0.00 |
Budget only… |
|
| Countertops | MaCorp | $10,000.00 | $ | $ | $0.00 |
Budget number only… |
|
| Mirrors / Bath Enclosures | Beehive glass | $2,600.00 | $ | $ | $0.00 |
Budget number only… |
|
| Tile Tubs / Showers | McCorp | $15,000.00 | $ | $ | $0.00 |
Budget for house tile work.. Review bid for budget… |
|
| Floors Tile / Stone | McCorp | $0.00 | $ | $ | $0.00 |
Included in tile bid… |
|
| Floors Wood | McCorp | $8,000.00 | $ | $ | $0.00 |
Budget number only… |
|
| Floors Carpet | Ground Zero | $5,100.00 | $ | $ | $0.00 |
Budget only… 170 Yards @ $30.00 a yard |
|
| Appliances / Built-in Vacuum | NWC | $10,000.00 | $ | $ | $0.00 |
Budget number only… |
|
| Appliance Installation | MyTy… | $1,500.00 | $ | $ | $0.00 |
Budget only… |
|
| Flatwork Exterior Material | FYN | $12,987.00 | $ | $ | $0.00 |
Review bid to see what’s included… |
|
| Flatwork Exterior Labor | FYN | $0.00 | $ | $ | $0.00 |
Included in Flatwork bid… |
|
| Driveway | FYN | $0.00 | $ | $ | $0.00 |
Included in Flatwork bid… |
|
| Site Control / Clean-up | NWC | $6,000.00 | $ | $ | $0.00 |
Includes site and foundation survey’s |
|
| Final Clean | NWC | $2,000.00 | $ | $ | $0.00 |
Budget only… |
|
| Dumpster | NWC | $2,500.00 | $ | $ | $0.00 | ||
| Chemical Toilet | Honey bucket | $2,500.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $5,000.00 | $ | $ | $0.00 | ||
| General Contractor Fee | NWC | $57,280.00 | $ | $ | $0.00 |
10% GC Fee… |
Totals
Final Estimate:$654,175.80 |
Actual Total-to-Date:$6,500.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$6,500.00 |
Project Images
Attachments