Stockley Barndominium
Client Name: Alex Stockley
Start Date:
Project Sqft Total:
Project Description:
Garage 2638 Sq Ft
Living 938 Sq Ft
Deck 488 Sq Ft
Lower Bath 62 Sq Ft
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | $0.00 | $ | $ | $0.00 | |||
| Excavation and Backfill | Tycon | $29,840.00 | $ | $ | $0.00 |
Includes excavation, septic and water line install |
|
| Footing and Foundation | FYN Cuellars | $49,710.00 | $ | $ | $0.00 | ||
| Foundation Plastering | $0.00 | $ | $ | $0.00 | |||
| Fill / Gravel | NWC | $0.00 | $ | $ | $0.00 |
May need this.. |
|
| Steel Connections | NWC | $2,500.00 | $ | $ | $0.00 |
If needed.. |
|
| Lumber Rough | Sunpro | $39,288.75 | $ | $ | $0.00 |
Budget number only.. |
|
| Trusses | Sunpro | $12,254.50 | $ | $ | $0.00 | ||
| Carpentry Rough | JRC | $46,300.00 | $ | $ | $0.00 | ||
| Windows / Glass Doors | Sierra Pacific | $26,316.00 | $ | $ | $0.00 | ||
| Exterior Siding Material | Innovative Con. | $39,670.00 | $ | $ | $0.00 |
Siding and Trim and exterior paint |
|
| Soffit / Fascia | North West Roofing | $11,100.00 | $ | $ | $0.00 | ||
| Siding Labor | Innovative Con.. | $0.00 | $ | $ | $0.00 |
Included in siding material bid.. |
|
| Plumbing | MVPH | $17,500.48 | $ | $ | $0.00 | ||
| Plumbing Fixtures | MVPH | $0.00 | $ | $ | $0.00 |
Budget included in Plumbing bid.. |
|
| Electrical / Home Automation | Junction Electric | $23,933.20 | $ | $ | $0.00 | ||
| Electrical Fixtures | Owner | $3,500.00 | $ | $ | $0.00 |
Budget only.. |
|
| Heating HVAC | Paul’s Heating & A/C | $17,500.00 | $ | $ | $0.00 | ||
| Roofing L & M | Northwest Roofing | $14,980.00 | $ | $ | $0.00 | ||
| Fireplaces | Alpine Fireplace | $0.00 | $ | $ | $0.00 |
$2,303.00 for a gas fireplace if you want to add it… |
|
| Gutter | Northwest Roofing | $4,470.00 | $ | $ | $0.00 |
Upper Roof $1,980.00 |
|
| Insulation | Hansen Insulation | $25,895.00 | $ | $ | $0.00 | ||
| Drywall | Torres Drywall | $25,500.00 | $ | $ | $0.00 | ||
| Painting Interior | MC Baldwin Painting | $11,000.00 | $ | $ | $0.00 |
Main Living $11,000.0 |
|
| Painting Exterior | Innovative Con.. | $0.00 | $ | $ | $0.00 |
Included in siding material bid.. |
|
| Lumber Finish | Frontier woodworks | $4,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Carpentry Finish | Buildworx | $4,004.00 | $ | $ | $0.00 | ||
| Closets / Shelving / Built-ins | Buildworx | $2,500.00 | $ | $ | $0.00 |
Master closet labor and material budget number.. |
|
| Doors Exterior / Interior | Frontier Woodworks | $4,920.11 | $ | $ | $0.00 |
Add $7,500.00 for steel door to replace garage door in future game room on lower level.. There will be a credit on one of the garage door if we go this way.. |
|
| Garage Door | 5 Star Building | $12,885.00 | $ | $ | $0.00 |
Flush Panel = $12,885.00 With Windows $18,905.00 |
|
| Railings | J&J Fabrication | $14,500.00 | $ | $ | $0.00 |
Railing on both side of the staircase plus the front of the covered deck. 90/ft of railing. The cost for a basic metal rail powder coated and installed would be $13,500 + tax. The column schedule says there is a HSS4x4x1/4, but it’s not on plans. |
|
| Stairs | $0.00 | $ | $ | $0.00 | |||
| Hardware | SunPro | $2,500.00 | $ | $ | $0.00 |
Budget number.. |
|
| Hardware Labor | Buildworx | $1,500.00 | $ | $ | $0.00 | ||
| Cabinets | A&A Cabinets | $24,700.00 | $ | $ | $0.00 |
CLEAR ALDER/PAINT GRADE FOR THE KITCHEN AND VANITIES $24,700. LAUNDRY/MUD ROOM not included in the bid |
|
| Countertops | MaCorp | $7,870.00 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | NWC | $0.00 | $ | $ | $0.00 | ||
| Tile Tubs / Showers | MaCorp | $10,996.25 | $ | $ | $0.00 | ||
| Floors Tile / Stone | $0.00 | $ | $ | $0.00 |
Included in Tile estimate |
||
| Floors Wood | MaCorp | $9,106.00 | $ | $ | $0.00 | ||
| Deck System | NWC | $10,000.00 | $ | $ | $0.00 |
This is a budget for weather proof deck and installing concrete.. Budget only.. |
|
| $ | $ | $ | $0.00 | ||||
| Floors Carpet | MaCorp | $1,880.00 | $ | $ | $0.00 | ||
| Appliances / Built-in Vacuum | owner | $12,000.00 | $ | $ | $0.00 |
Budget only.. |
|
| Appliance Installation | $1,500.00 | $ | $ | $0.00 |
Budget only.. |
||
| Flatwork Exterior Labor | FYN Cuellars Construction | $40,969.95 | $ | $ | $0.00 |
Garage floor.. |
|
| Driveway | Owner | $0.00 | $ | $ | $0.00 |
Nothing is in Budget for this.. |
|
| Winter Costs | $0.00 | $ | $ | $0.00 | |||
| Site Control / Clean-up | Owner | $0.00 | $ | $ | $0.00 |
Owner must do.. |
|
| Final Clean | NWC | $3,500.00 | $ | $ | $0.00 | ||
| Dumpster | NWC | $2,000.00 | $ | $ | $0.00 | ||
| Chemical Toilet | NWC | $1,500.00 | $ | $ | $0.00 | ||
| General Labor | $0.00 | $ | $ | $0.00 | |||
| Monthly Management Fee | $0.00 | $ | $ | $0.00 | |||
| Overhead / General Expenses | $0.00 | $ | $ | $0.00 | |||
| General Contractor Fee | NWC | $57,458.92 | $ | $ | $0.00 |
10% |
Totals
Final Estimate:$632,048.16 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments