Client Projects | No Worries Construction

Garcia Residence

Client Name: John and Callie Garcia

Start Date:
Project Sqft Total: 8554

Project Description:

Main 2312
Upper 2464
Basement 2553
TOTAL LIVING 7,329
Storage 576
Future Theatre 649
Garage 718
RV Garage 800
***DEDUCT $259,410.82 IF BASEMENT IS UNFINISHED***

Budget Breakdown

Description	Vendor (Private)	Estimated Cost	Actual Cost	Current Paid	Amount Due	Notes (Private)	Description
Planning and Permits	Oakley City	$3,250.00	$	$	$0.00		Oakley Building Permit Fee $? Application fee $50.00 Impact fees (water & sewer $5,000 each) $10,000.00 Water Connection Fee $1,000.00 Sewer Connection Fee $750.00 Surveyor Fee $3250.00
Excavation and Backfill	Tycon	$73,317.00	$	$	$0.00		Includes $20,000 budget for septic system This price may vary depending on the per landscape grade that may be required to final project.
Footing and Foundation	C&S Concrete	$149,925.00	$	$	$0.00	FYN $180,600
Foundation Weather Proofing	Rocky Mtn Waterproofing	$19,466.50	$	$	$0.00		Please see estimate for options.. Under slab insulation..$9,886.50
Additional Rebar	NWC	$5,000.00	$	$	$0.00		May be needed to complete the project.
Foundation Plastering	FYN	$3,500.00	$	$	$0.00		Not required but it does finish off the foundation.
Fill / Gravel	NWC	$5,000.00	$	$	$0.00		May need to complete the project.
Steel Beams	J&J Fabrication	$6,665.75	$	$	$0.00		Structural steel
Steel Connections	J&J Fabricatior	$3,500.00	$	$	$0.00		Budget number Only..
Material Handling	NWC	$5,000.00	$	$	$0.00		On site equipment.
Lumber Rough	Sunpro	$143,486.00	$	$	$0.00		Basement $20,424.00 No Framing for the Storage space and the theater
Trusses	Wasatch Truss	$17,649.99	$	$	$0.00	Sunpro $31,640.00
Carpentry Rough	JRC Custom Homes	$175,956.00	$	$	$0.00		Check estimate for what may be an additional cost.
Windows / Glass Doors	Sierra Pacific	$105,295.00	$	$	$0.00		Includes installation
Exterior Siding Material	Innovative Construction	$96,975.00	$	$	$0.00		Includes Labor, Material and paint
Masonry	Fyn Cuellars	$34,645.00	$	$	$0.00		Stone Columns
Soffit / Fascia	North West Roofing	$16,938.00	$	$	$0.00
Siding Labor	Innovative Construction	$0.00	$	$	$0.00		Included in Exterior Siding Material
Plumbing	MVPH	$85,470.00	$	$	$0.00		Budget for Plumbing Fixtures are included In this Estimate. This Budget may change depending on what is actually designed and installed..
Electrical / Home Automation	Junction Electric	$97,209.65	$	$	$0.00		Basement Budget = $18,872.35
Electrical Fixtures	NWC	$15,000.00	$	$	$0.00		Budget number only..
Electronics	NWC	$15,000.00	$	$	$0.00		Pre wire whole house..
Heating HVAC	Paul’s Heating	$85,345.00	$	$	$0.00		Furnace and A/C Main and Upper Level $47,540.00 Furnace and A/C basement $16,180.00 Mini Split and Panasonic ERV for theatre room Basement $7,350.00 Garage unit heaters $7,400.00 Gas Lines $5,400.00 Range Hood $1,475.00
Roofing L & M	North West Roofing	$45,700.00	$	$	$0.00		Asphalt $35,880.00 Metal $9,820.00
Fireplaces	Alpine Fireplace	$32,035.00	$	$	$0.00		Great and Master $19,541.75 Lower Rec Room $12,493.25
Fireplace Feature Wall	FYN Cuellar	$47,550.00	$	$	$0.00		Includes Great room, and primary bedroom with mantel and hearth $32,930.00 Basement fireplace with mantel and hearth $14,620.00
Chimney Cap	North West Roofing	$0.00	$	$	$0.00		Stone caps include in Masonry estimate..
Gutter	North West Roofing	$9,615.00	$	$	$0.00
Heat Tape	Junction Electric	$0.00	$	$	$0.00		Not required but highly suggested.
Insulation	Hansen Insulation	$28,020.00	$	$	$0.00
Drywall	Torres Drywall	$70,800.00	$	$	$0.00		Main and Upper Levels $45,600 Lower Level $25,200
Painting Interior	Old Pine Painting	$89,605.00	$	$	$0.00		Level 1 & 2 $48,840.00 Garage Paint $8,532.00 Exterior Timber Staining $8000.00 Epoxy Garage $11,376.00 = NOT INCLUDED IN ESTIMATE Basement Paint $24,233.00
Painting Exterior	Innovative Construction	$0.00	$	$	$0.00		Included in siding bid..
Lumber Finish	Frontier Woodworks	$10,305.62	$	$	$0.00	Sunpro base / case and shelving $10,305.62 Frontier Woodworks Base and Case $6,563.59
Carpentry Finish	BuildworX	$53,969.25	$	$	$0.00		Main and Upper Trim $27,750.00 Garage Trim $4,185.50 Window Casing Main and Upper $5265.00 Pocket Door Labor $3000.00 Lower Level trim $13,768.75
Closets / Shelving / Built-ins	BuildworX	$17,750.00	$	$	$0.00		Cabinet walk in closet $13,500.00 Closet shelving bed 1,2 & 4, hall, foyer coat $3,750.00 Lower Level guest closet $500.00
Doors Exterior / Interior	Frontier Woodworks	$38,598.46	$	$	$0.00		Woodworks $19,766.46 Level 1 & 2 + $6,832.00 Basement level + Custom Entry Doors $8,690.58 = $35,289.04 Iron Doors $33,544.50 (includes multiple interior doors)Front Door $12,000.00
Garage Door	5 Star Building	$15,817.00	$	$	$0.00		Budget Number only.. Price may change depending what design of door is ordered.
Railings	J&J Fabrication	$23,431.50	$	$	$0.00		Cinch railing $2,564.43 less expensive option for outside. Fabrication Interior Railings $10,665.75 Exterior Railings $12,765.75
Wood Ceilings / Wood Walls / Wood Columns / Etc…	NWC	$0.00	$	$	$0.00		There is no budget for these items as of now..
Hardware	Sunpro	$5,000.00	$	$	$0.00		Door locks and closet rods $4,985.54 Budget number..
Hardware Labor	BuildworX	$7,000.00	$	$	$0.00		Budget number..
Cabinets	A&A Cabinets	$83,600.00	$	$	$0.00		Upper levels $76,000.00 Check estimate for what has been bid.. Lower wet bar $7,600.00
Countertops	MaCorp	$59,000.00	$	$	$0.00		Main $47,200.00 Lower $11,800.00
Mirrors / Bath Enclosures	NWC	$7,500.00	$	$	$0.00		Budget number..
Tile Tubs / Showers	MaCorp	$64,507.50	$	$	$0.00		Main $48,945.00 Lower $15,562.50
Floors Tile / Stone	MaCorp	$0.00	$	$	$0.00		Included in Tile tubs/shower line item
Floors Wood	MaCorp	$86,003.75	$	$	$0.00		Main $57,047.50 Lower $28,956.25
Suspended Slabs	Olympus Precast	$27,900.00	$	$	$0.00
Snow Retention	North West Roofing	$5,040.00	$	$	$0.00
Outside BBQ area		$0.00	$	$	$0.00		Outside BBQ area is not included in estimate
Sauna		$0.00	$	$	$0.00		Sauna room not included in estimate
Deck	Sunpro	$7,028.68	$	$	$0.00		Trex $3,528.68 Labor $3,500.00
Floors Carpet	MaCorp	$16,875.00	$	$	$0.00		Main $11,700.00 Lower $5,175.00
Appliances / Built-in Vacuum	MLD	$25,000.00	$	$	$0.00		Budget number..
Appliance Installation	MLD	$3,500.00	$	$	$0.00		Budget number..
Flatwork Exterior Material	FYN Cuellar	$96,778.20	$	$	$0.00		Concrete flooring. Includes labor and material for RV garage, basement floor, garage, front porch cap, side patio, driveway, walkout steps, front & back sidewalks
Driveway	NWC	$0.00	$	$	$0.00		Included in flatwork estimate
Final / Pre-Landscaping Grading	Tycon	$0.00	$	$	$0.00		Included in Excavation and Backfill estimate..
Winter Costs	NWC	$0.00	$	$	$0.00		Only if needed
Landscaping	Altitude Landscape	$0.00	$	$	$0.00		Not included in estimate..
Site Control / Clean-up	NWC	$15,000.00	$	$	$0.00
Final Clean	Fresh n Clean	$7,500.00	$	$	$0.00		Budget number..
Dumpster	NWC	$7,500.00	$	$	$0.00
Chemical Toilet	Honey Bucket	$5,000.00	$	$	$0.00
General Labor	NWC	$15,000.00	$	$	$0.00		Miscellaneous pick up work needed on project.
Liability Insurance		$0.00	$	$	$0.00		Homeowner is required to obtain their own course of construction liability insurance
General Contractor Fee	NWC	$284,898.10	$	$	$0.00		GC Fee 13% Main and Upper $255,054.38 Basement $29,843.72

Totals

Final Estimate:

$2,476,421.95

Actual Total-to-Date:

$0.00

Total Amount Paid:

$0.00

Current Amount Due:

$0.00

Project Images

Attachments

← Back to All Listings

Click Here to Print This Page