Geoff Rogers New house
Client Name: Geoff Rogers
Start Date: May 15, 2022
Project Sqft Total:
Project Description:
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Footing and Foundation | FYN | $067,993.12 | $ | $ | $0.00 |
Foundation forms $15,993.12 |
|
| Foundation Plastering | FYN | $2,500.00 | $ | $ | $0.00 | ||
| Lumber Rough | SunPro | $95,519.70 | $ | $ | $0.00 | ||
| Trusses | SunPro | $45,000.00 | $ | $ | $0.00 | ||
| Carpentry Rough | JRC | $75,000.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific | $36,460.00 | $ | $ | $0.00 |
Labor to install.. $6500.00 |
|
| Exterior Siding Material | Innovative Construction Products | $40,355.00 | $ | $ | $0.00 | ||
| Masonry | FYN | $19,000.00 | $ | $ | $0.00 |
Exterior Brick $13,00.00 |
|
| Soffit / Fascia | North West Roofing | $8,500.00 | $ | $ | $0.00 | ||
| Plumbing | MVPH | $37,550.00 | $ | $ | $0.00 | ||
| Electrical / Home Automation | Paul’s Electric service/ Mtn. Audio | $51,687.80 | $ | $ | $0.00 |
Electrical $51,687.80 |
|
| Electrical Fixtures | NWC | $7,500.00 | $ | $ | $0.00 |
Budget Number |
|
| Electronics | MTN Audio | $7,500.00 | $ | $ | $0.00 |
Rough in only… |
|
| Heating HVAC | Pauls heating | $23,675.00 | $ | $ | $0.00 | ||
| Roofing L & M | North West Roofing | $25,000.00 | $ | $ | $0.00 | ||
| Fireplaces | Alpine Fireplace | $5,500.00 | $ | $ | $0.00 | ||
| Gutter | North West Roofing | $5,000.00 | $ | $ | $0.00 | ||
| Insulation | Picks | $25,344.00 | $ | $ | $0.00 | ||
| Drywall | Jose Torres | $26,400.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin | $37,620.00 | $ | $ | $0.00 |
Painting of house$31086.00 |
|
| Lumber Finish | SunPro | $8,000.00 | $ | $ | $0.00 | ||
| Carpentry Finish | Wasatch | $20,000.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | NWC | $7,500.00 | $ | $ | $0.00 | ||
| Doors Exterior / Interior | NWC | $26,758.42 | $ | $ | $0.00 |
Interior doors $19158.42 |
|
| Garage Door | Five Star | $15,195.00 | $ | $ | $0.00 | ||
| Wood Ceilings / Wood Walls / Wood Columns / Etc… | NWC | $10,000.00 | $ | $ | $0.00 |
Budget if needed…. |
|
| Hardware | SunPro | $3,500.00 | $ | $ | $0.00 | ||
| Hardware Labor | Wasatch | $3,500.00 | $ | $ | $0.00 | ||
| Cabinets | Summit Cabinet | $60,000.00 | $ | $ | $0.00 | ||
| Countertops | McCorp | $25,200.00 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | NWC | $6,400.00 | $ | $ | $0.00 | ||
| Tile Tubs / Showers | McCorp | $43,513.02 | $ | $ | $0.00 | ||
| Floors Wood | McCorp | $17,200.00 | $ | $ | $0.00 | ||
| Floors Carpet | NCW | $9,000.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | Owner | $25,000.00 | $ | $ | $0.00 | ||
| Appliance Installation | My Ty | $3,000.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYC | $12,000.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Labor | FYC | $20,000.00 | $ | $ | $0.00 | ||
| Site Control / Clean-up | NWC | $5,000.00 | $ | $ | $0.00 | ||
| Final Clean | NWC | $3,500.00 | $ | $ | $0.00 | ||
| General Labor | NWC | $10,000.00 | $ | $ | $0.00 |
Totals
Final Estimate:$977,371.06 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments