NWC Barndominium
Client Name: No Worries Construction
Start Date: March 1, 2025
Project Sqft Total: 4785
Project Description:
Living Down 1495
Living Upper 1153
Total Living 2648
Garage 2137
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Planning and Permits | Summit County | $6,000.00 | $ | $ | $0.00 |
After permit, we’ll need the SWAPP and surveying.. |
|
| Excavation and Backfill | Tycon | $48,530.00 | $ | $ | $0.00 |
Check estimate for the budgets per line items. |
|
| Footing and Foundation | C and S | $59,935.00 | $ | $ | $0.00 | ||
| Foundation Weather Proofing | Rocky Mountain Waterproofing | $2,500.00 | $ | $ | $0.00 | ||
| Additional Rebar | NWC | $5,000.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Foundation Plastering | NWC | $2,500.00 | $ | $ | $0.00 |
Not required.. |
|
| Fill / Gravel | NWC | $5,000.00 | $ | $ | $0.00 |
Most likely will be needed.. Most likely for the driveway.. |
|
| Steel Connections | NWC | $1,500.00 | $ | $ | $0.00 |
Budget number if needed.. |
|
| Material Handling | NWC | $5,000.00 | $ | $ | $0.00 |
For use of cranes, fork lifts , etc.. |
|
| Lumber Rough | Sunpro | $71,064.44 | $ | $ | $0.00 |
This has no contingency.. Budget number from SunPro.. |
|
| Trusses | Sunpro | $19,748.75 | $ | $ | $0.00 |
Budget number.. |
|
| Carpentry Rough | JRC Custom Homes | $63,805.20 | $ | $ | $0.00 |
There may be an additional cost for the timber work needed for front and back porch.. |
|
| Windows / Glass Doors | Sierra Pacific | $29,542.00 | $ | $ | $0.00 |
Black on Black sliders.. |
|
| Exterior Siding Material | Innovative Construction | $42,957.50 | $ | $ | $0.00 |
Innovative Construction includes Labor and material.. |
|
| Soffit / Fascia | North West | $17,052.00 | $ | $ | $0.00 | ||
| Plumbing | MVPH | $42,587.50 | $ | $ | $0.00 |
This budget includes a budget for soft water system- $3,000.00, Hot water Recirc system- $3,000.00 and budget for Plumbing fixtures.. |
|
| Plumbing Fixtures | NWC | $0.00 | $ | $ | $0.00 |
Look at Plumbing line item for what is included.. |
|
| Electrical / Home Automation | Junction | $40,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Electrical Fixtures | NWC | $7,500.00 | $ | $ | $0.00 |
Owner will provide.. Budget number only.. |
|
| Heating HVAC | Air Design Heating & A/C | $22,461.00 | $ | $ | $0.00 |
This estimate includes two furnace system, AC units for both systems. May need to add for additional gas lines, Make up air and venting the hood.. |
|
| Fire Sprinklers | NWC | $0.00 | $ | $ | $0.00 |
Not sure if this is needed for this project or not.. |
|
| Roofing L & M | North West | $26,890.00 | $ | $ | $0.00 |
This is for a shingle roof budget number.. |
|
| Fireplaces | Alpine Fireplace | $9,744.00 | $ | $ | $0.00 |
Gas fireplace budget.. |
|
| Fireplace Feature Wall | FYN Cuellars | $34,297.00 | $ | $ | $0.00 | ||
| Gutter | North West | $5,710.00 | $ | $ | $0.00 | ||
| Heat Tape | NWC | $0.00 | $ | $ | $0.00 |
Not needed but highly suggested.. |
|
| Insulation | Hansen Insulation | $16,989.00 | $ | $ | $0.00 |
Budget number as per code it may chance for upgrades.. |
|
| Drywall | Torres Drywall | $36,000.00 | $ | $ | $0.00 | ||
| Painting Interior | MaCorp | $48,416.00 | $ | $ | $0.00 |
Main and Upper Levels $29,183 |
|
| Painting Exterior | Innovative Construction | $18,832.00 | $ | $ | $0.00 |
Does not include any timber staining |
|
| Lumber Finish | Sunpro | $11,502.96 | $ | $ | $0.00 |
Budget is for paint grade material.. |
|
| Carpentry Finish | BuildworX | $18,964.00 | $ | $ | $0.00 |
Interior Trim, Barn Doors, Stairs |
|
| Closets / Shelving / Built-ins | BuildworX | $4,875.00 | $ | $ | $0.00 |
BuildworX – Closet labor $4,875.00 Material is included in Finish material package.. |
|
| Doors Exterior / Interior | Frontier Woodworks | $14,814.56 | $ | $ | $0.00 |
High Country Iron Doors ( custom steel entry door) included in this budget.. |
|
| Garage Door | 5 Star | $14,715.00 | $ | $ | $0.00 |
5 Star Building $12,245.00 + $520 for 10×8 w/windows + $460.00 for 12×14 w/windows (not included in estimate) |
|
| Railings | NWC | $6,000.00 | $ | $ | $0.00 |
Budget number for the cinch handrail package.. Labor and Material |
|
| Stairs | NWC | $1,500.00 | $ | $ | $0.00 |
Grab rail budget Labor and Material.. |
|
| Hardware | Sunpro | $4,310.00 | $ | $ | $0.00 | ||
| Hardware Labor | BuildworX | $2,250.00 | $ | $ | $0.00 | ||
| Cabinets | A&A Cabinets | $48,650.00 | $ | $ | $0.00 |
Custom cabinet shop.. |
|
| Countertops | MaCorp | $16,860.00 | $ | $ | $0.00 | ||
| Mirrors / Bath Enclosures | NWC | $3,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Tile Tubs / Showers | MaCorp | $35,997.97 | $ | $ | $0.00 |
Walls, floors, backsplash. Labor and material.. This Number also has the tile budget included.. |
|
| Floors Wood | MaCorp | $26,887.00 | $ | $ | $0.00 | ||
| Floors Carpet | NWC | $5,500.00 | $ | $ | $0.00 |
Budget for 110 Yard @ $50.00 a yard.. |
|
| Appliances / Built-in Vacuum | Owner | $15,000.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Appliance Installation | Owner | $2,500.00 | $ | $ | $0.00 | ||
| Flatwork Exterior Material | FYN Cuellars | $48,248.00 | $ | $ | $0.00 |
Concrete- Garage Floor and patios. Labor and material.. |
|
| Driveway | NWC | $0.00 | $ | $ | $0.00 |
We need to decide what we want here.. |
|
| Winter Costs | NWC | $5,000.00 | $ | $ | $0.00 |
Only if needed.. |
|
| Site Control / Clean-up | Owner | $5,000.00 | $ | $ | $0.00 |
Budget number.. |
|
| Final Clean | NWC | $7,500.00 | $ | $ | $0.00 |
This is a budget number for final window cleaning, duct cleaning and house cleaning.. |
|
| Dumpster | NWC | $3,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Chemical Toilet | NWC | $2,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| General Labor | NWC | $7,500.00 | $ | $ | $0.00 |
Budget number only.. |
|
| Hazard Insurance | NWC | $0.00 | $ | $ | $0.00 |
Owner to provide.. |
|
| Liability Insurance | NWC | $0.00 | $ | $ | $0.00 |
Owner to provide.. |
|
| Overhead / General Expenses | NWC | $10,021.36 | $ | $ | $0.00 |
1% of construction cost.. |
|
| General Contractor Fee | NWC | $120,021.36 | $ | $ | $0.00 |
12% GC Fee’s on the cost of the project.. |
Totals
Final Estimate:$1,132,178.60 |
Actual Total-to-Date:$0.00 |
Total Amount Paid:$0.00 |
Current Amount Due:$0.00 |
Project Images
Attachments