Scribd Logo
Upload

Welcome to Scribd!

  • 22 views

    Spreadsheet - 9918 and 0016 Victoria Road

    Uploaded by

    Scott Klippenstein
    This document outlines the costs of building a new home. It lists various expenses for the construction in multiple draws, including costs for permits, excavation, foundations, framing, roofing, plumbing, electrical work, finishes, and appliances. The total cost of building is $447,948 which includes a $100,000 cost for the lot. Most of the expenses have been paid, with $111,648 remaining to be paid.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Spreadsheet - 9918 and 0016 Victoria Road

    Uploaded by

    Scott Klippenstein
    22 views2 pages
    This document outlines the costs of building a new home. It lists various expenses for the construction in multiple draws, including costs for permits, excavation, foundations, framing, roofing, plumbing, electrical work, finishes, and appliances. The total cost of building is $447,948 which includes a $100,000 cost for the lot. Most of the expenses have been paid, with $111,648 remaining to be paid.

    Original Description:

    Spreadsheet- 9918 and 0016 Victoria Road

    Original Title

    Spreadsheet- 9918 and 0016 Victoria Road

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document outlines the costs of building a new home. It lists various expenses for the construction in multiple draws, including costs for permits, excavation, foundations, framing, roofing, plumbing, electrical work, finishes, and appliances. The total cost of building is $447,948 which includes a $100,000 cost for the lot. Most of the expenses have been paid, with $111,648 remaining to be paid.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    22 views2 pages

    Spreadsheet - 9918 and 0016 Victoria Road

    Uploaded by

    Scott Klippenstein
    This document outlines the costs of building a new home. It lists various expenses for the construction in multiple draws, including costs for permits, excavation, foundations, framing, roofing, plumbing, electrical work, finishes, and appliances. The total cost of building is $447,948 which includes a $100,000 cost for the lot. Most of the expenses have been paid, with $111,648 remaining to be paid.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    Sheet1

    First Draw: February 1st Invoiced


    Paid
    Total Amount:
    Pacific Designs Drafting
    2074
    Maximum Excavating
    7326
    Back Taxes on Lot
    3925
    Legal Fees
    1218
    Lenders Legal Fees
    2364
    Permit
    7164
    Geo Tech Assessment
    1593
    Rock Blasting
    15580
    Electrician Deposit
    2000
    New Home Warranty Prem
    3000
    HPO Reconstruction Fee
    1480
    New Home Warranty Bond
    15000
    Construction Mgmt.
    2000
    Total:
    62650

    58599
    2074
    7326
    3925
    1218
    2364
    7164
    1593
    7000
    2000
    3000
    1480
    15000
    2000
    54070

    0
    0
    0
    0
    0
    0
    0
    8580
    0
    0
    0
    0
    0
    8580

    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0
    0

    Second Draw: March 7


    Total Amount:
    Legal Fees
    BC Hydro Design Dep.
    Rock Blasting
    Pollier Pass Excavating
    Foundation Labour
    Concrete Supply
    Concrete Pump
    Total:

    558
    1050
    8580
    3650
    15507
    10800
    930
    41075

    47461
    558
    1050
    8580
    3650
    15507
    10800
    930
    41075

    0
    0
    0
    0
    0
    0
    0
    0

    0
    0
    0
    0
    0
    0
    0
    0

    Third Draw: April 20


    Total Amount:
    Framing
    Dodds Lumber
    Roofing Labour
    Trusses
    Total:

    19133
    21835
    2080
    6303
    49351

    51246
    19133
    21835
    2080
    6303
    49351

    0
    0
    0
    0
    0

    0
    0
    0
    0
    0

    Fourth Draw: Unknown


    Roofing Materials
    Kenyon Wilson Surveyors
    Electrician Rough In
    JS Plumbing
    Soffits
    Gutters are Us
    Taylor Made Excavating
    360 Comfort Systems Dep.
    Valley Concrete Pumping
    Reliable Foundation Spray
    Desoto Trucking
    Concrete Supply

    3800
    2083
    10839
    10710
    1559
    738
    13907
    5000
    742
    332
    1566
    3553

    0
    2083
    10839
    10710
    1559
    0
    13907
    5000
    0
    0
    0
    0

    3800
    0
    0
    0
    0
    738
    0
    0
    0
    332
    0
    0

    3800
    0
    0
    0
    0
    738
    0
    0
    0
    332
    0
    0

    Still Owing

    Page 1

    Due Now

    Sheet1
    BC Hydro Construction Costs
    Construction Mgmt.
    Total:

    3600
    0
    54629

    3600
    0
    47698

    0
    0
    4870

    0
    0
    4870

    Fifth Draw: Unknown


    360 Comfort Systems
    Garage Doors and Openers
    Windows and Doors
    Drywall and Taping
    Kitchen Cabinets
    Kitchen Installation
    Paint and Labour
    Siding Labour
    Siding Material
    Plumbing Finishing
    Electrician Finishing
    Hardwood Flooring
    Carpet and Tiling
    Wood Decks X 4
    Road Base Gravel
    Trim Package
    Finishing Carpenter
    Appliance Package
    Quartz Countertops
    Surveyors (Strata Plan)
    Total:

    18667
    2750
    9000
    26250
    12365
    3000
    10500
    9239
    5800
    5880
    4000
    2350
    6033
    2000
    1409
    4000
    2300
    5500
    5700
    3500
    140243

    0
    2750
    0
    0
    12365
    0
    10500
    0
    0
    0
    0
    2350
    0
    0
    0
    0
    0
    0
    0
    0
    27965

    18667
    0
    9000
    26250
    0
    3000
    0
    9239
    5800
    5880
    4000
    0
    6033
    2000
    1409
    4000
    2300
    0
    5700
    3500
    106778

    18667
    0
    9000
    26250
    0
    3000
    0
    9239
    5800
    5880
    4000
    0
    6033
    2000
    1409
    4000
    2300
    0
    5700
    3500
    106778

    Building Costs:

    347948

    220159

    111648

    111648

    Cost of Lot:

    100000

    Total Cost of Building

    447948

    Price per square foot

    127.9851429

    Profit based on 289,000unit

    130052

    Page 2

    You might also like