688 West 1420 North — Build Budget

Pleasant Grove, UT · Lot 18, Makin Dreams Sub

Total Budget
$1,282,320
Committed
$120,616
Remaining
$1,161,704

You’re tracking under budget — there’s $1,161,704 of headroom if you want to upgrade something elsewhere.

Pending Review (1 line items)

  • ACME ROOFING CO. — 1 itemReview

Categories

SITE & PRE-CONSTRUCTION

$12,764 / $482,846
16 line items
Lot$445,000$0$445,000
Architect$3,300$3,300$0
Engineer$2,500$2,500$0
Plan Review Deposit/Copies$500$500$0
Building Permit$20,096$2,914$17,182
Bsmt Building Permit & Prep$500$0$500
Soil Report$400$0$400
SWPPP Plan Prep$400$400$0
Survey/Stake Home$450$0$450
Temp Ped$350$0$350
Utilities$1,500$350$1,150
Manual J/D Report$350$350$0
Job Toilet$1,300$0$1,300
Dumpster$4,250$1,500$2,750
Track Out Pad$750$750$0
Site Cleanup$1,200$200$1,000

EARTHWORK & FOUNDATION

$40,543 / $117,330
20 line items
Excavation$16,067$0$16,067
Concrete Prep$2,047$0$2,047
Dirt Haul Off/In$7,000$0$7,000
Spot Footing$100$100$0
Footing/Foundation$30,655$22,009$8,646
Foundation Cement$17,936$0$17,936
Radon Piping$1,500$0$1,500
Wells and Damp$2,878$0$2,878
Window Well Covers$400$0$400
Basement Floors Concrete$9,178$9,178$0
Garage Floor Concrete$8,110$8,110-$0
Porch Cap Prep/Frame$550$0$550
Porch Cap Concrete$2,862$0$2,862
Concrete Pump$1,180$0$1,180
Basement Stairs$0$0$0
Foundation Coating$1,550$0$1,550
Exterior Concrete$12,000$0$12,000
Final Grade$1,750$0$1,750
Curb Cut$567$0$567
Gas Line to House$1,000$1,146-$146

FRAMING & STRUCTURE

$44,147 / $110,014
5 line items
Lumber$51,877$30,447$21,429
Lumber Hardware$2,850$2,950-$100
Framing Labor — Basement$5,250$5,250$0
Framing Labor$35,000$5,500$29,500
Trusses$15,037$0$15,037

EXTERIOR ENVELOPE

$0 / $109,356
15 line items
Windows$12,320$0$12,320
Slider Door$1,196$0$1,196
Window Install$3,765$0$3,765
Front Door$9,500$0$9,500
Exterior Doors$2,262$0$2,262
Exterior Door Install$500$0$500
Roofing$21,100$0$21,100
Soffit/Fascia$6,261$0$6,261
Brick$10,010$0$10,010
Brick Mortar/Grout$1,287$0$1,287
Hardiboard$10,136$0$10,136
Stucco$18,000$0$18,000
Exterior Paint$2,500$0$2,500
Gutters$4,389$0$4,389
Garage Doors$6,130$0$6,130

MECHANICAL SYSTEMS

$0 / $110,735
11 line items
Plumbing — Rough$15,800$0$15,800
Plumbing Finish$13,111$0$13,111
Water Softener Loop$300$0$300
Master Tub$1,131$0$1,131
HVAC$32,299$0$32,299
Electrical — Rough$27,263$0$27,263
Electrical — Basement$9,411$0$9,411
Electrical Fixtures$4,050$0$4,050
Low Voltage$500$0$500
Fireplace$3,671$0$3,671
Fireplace Surround$3,200$0$3,200

INSULATION & DRYWALL

$0 / $47,940
5 line items
Insulation$8,715$0$8,715
Insulate Basement Ceiling$3,200$0$3,200
Sheetrock Material$19,375$0$19,375
Sheetrock Labor$15,900$0$15,900
Propane Heater$750$0$750

INTERIOR FINISHES

$0 / $198,963
21 line items
Finish Work Labor$10,350$0$10,350
Finish Work Material$20,500$0$20,500
Finish Work Rail$8,731$0$8,731
FW Material — Basement$5,632$0$5,632
Painting$22,721$0$22,721
Tile$8,490$0$8,490
Tile Material$5,260$0$5,260
Tile Backsplash$1,600$0$1,600
Showers$10,421$0$10,421
Engineered Wood$5,883$0$5,883
Engineered Wood Labor$5,078$0$5,078
LVP$8,499$0$8,499
Cabinets$32,804$0$32,804
Cabinet Hardware$543$0$543
Counter Top Material$5,906$0$5,906
Counter Top Labor$7,720$0$7,720
Appliances$16,587$0$16,587
Appliance Install$1,000$0$1,000
Hardware and Glass$10,071$0$10,071
Hardware Labor$1,500$0$1,500
Carpet$9,667$0$9,667

SITE IMPROVEMENTS & MISC

$3,162 / $6,786
4 line items
Final Inspection Prep/Items$1,850$0$1,850
Final Clean$1,504$0$1,504
Power Wash$250$0$250
Insurance$3,182$3,162$20

FEES

$20,000 / $98,350
2 line items
General Fee$85,000$20,000$65,000
Agent Fee$13,350$0$13,350