Goldie Office Addition
Client Name: Scot and Hannah Goldie
Start Date: January 7, 2026
Project Sqft Total: 120
Project Description:
Adding office to main house
Budget Breakdown
| Description | Vendor (Private) | Estimated Cost | Actual Cost | Current Paid | Amount Due | Notes (Private) | Description |
|---|---|---|---|---|---|---|---|
| Excavation and Backfill | Tycon | $3,500.00 | $3,500.00 | $3,500.00 | $0.00 |
Between 3,000.00 & 3,500.00 |
|
| Footing and Foundation | FYN Cuellars | $4,200.00 | $4,200.00 | $4,200.00 | $0.00 |
32′ @ 100.00 = $3,200 |
|
| Foundation Weather Proofing | Rocky Mountain Waterproof | $750.00 | $750.00 | $750.00 | $0.00 | ||
| Lumber Rough | Sunpro | $2,066.67 | $2,066.67 | $2,066.67 | $0.00 | ||
| Trusses | Sunpro | $500.00 | $500.00 | $500.00 | $0.00 | ||
| Carpentry Rough | JRC Custom Homes | $1,560.00 | $1,560.00 | $1,560.00 | $0.00 |
120 sq ft @ $13.00 |
|
| Windows / Glass Doors | Sierra Pacific | $800.00 | $800.00 | $800.00 | $0.00 | ||
| Exterior Siding Material | Innovative Const | $3,675.00 | $ | $ | $0.00 |
Wall space sq ft 300 @ $12.25. Includes exterior painting |
|
| Soffit / Fascia | North West Roofing | $1,200.00 | $ | $ | $0.00 |
50′ of fascia |
|
| Electrical / Home Automation | Junction Electric | $1,200.00 | $1,200.00 | $1,200.00 | $0.00 | ||
| Heating HVAC | Paul’s Heating | $1,200.00 | $1,200.00 | $1,200.00 | $0.00 |
2 @ $600.00 |
|
| Roofing L & M | North West Roofing | $1,632.00 | $ | $ | $0.00 |
320 sq ft @ $5.10 |
|
| Gutter | $0.00 | $ | $ | $0.00 |
Not included |
||
| Insulation | Hansen Insulation | $1,000.00 | $1,000.00 | $1,000.00 | $0.00 | ||
| Drywall | Torres Drywall | $1,200.00 | $ | $ | $0.00 | ||
| Painting Interior | Old Pine Painting | $1,260.00 | $ | $ | $0.00 |
120 sq ft @ $10.50 |
|
| Painting Exterior | $0.00 | $ | $ | $0.00 |
Included in siding bid |
||
| Lumber Finish | Sunpro | $1,304.74 | $1,304.74 | $1,304.74 | $0.00 |
Material with door |
|
| Carpentry Finish | BuildworX | $600.00 | $600.00 | $600.00 | $0.00 | ||
| Hardware | Sunpro | $350.00 | $ | $ | $0.00 | ||
| Floors Wood | MaCorp | $1,260.00 | $1,260.00 | $1,260.00 | $0.00 |
120 sq ft @ $10.50 Labor and material |
|
| General Contractor Fee | NWC | $3,218.43 | $3,041.32 | $3,041.32 | $0.00 |
11% Fee |
Totals
Final Estimate:$32,476.84 |
Actual Total-to-Date:$22,982.73 |
Total Amount Paid:$22,982.73 |
Current Amount Due:$0.00 |
Project Images
Attachments