Labor balance upon contract signing $10,950.00
Minus Down payment paid - 2000.00
Pre-project start original total 8,950.00
First labor payment total 3,825.61
Original Labor cap balance 5,124.39
First labor week add-on labor
Doug $506.25
Rick $187.50
Laborers $760.00
Total Add on labor from original proposed items $1,453.75 added to the labor cap
Revised labor cap remaining adjusted for add-ons $ 6,495.50
Daily Breakdown
B wenngatz hours 05/15/12 ) Extra hours indicate add-on items from original proposal
5/15/12 sod ex flagstone, cut trees (8 hrs extra-2-me,3-rick, 3-pat)
me 730-130= 6
rick 730-2-30=7
pat 7;30-230=7
me 4 hours at neighbors=$180
5/16/12 Main Tile, Dig patio, move boulders (24 hrs extra-6-me, 8-Rick, 9-Cody, 9-Pat)
me 7-7=12
rick 730-630=11
pat 7-4=9
cody 7-4=9
5/17/12 finish tile, privacy berm dirt, excav patio, rock gravel (4 hours extra 1.5 each)
me 7-530=10.5
rick 7-3=8
cody 7-2=7
5/18/12 Creekbed. Patio ex, draintile, paid twall, (3 extra hours- Pat 3 hrs)
me 6-2=8
rick 830-2=5.5
cody 7-12=5
pat 7-2=7
5/19/12 rock removal, dug tree holes, dug weeds out of border rock, worked on new area next to deck (12 extra hrs-4 each)
me 7-1=6
pat 7-1=6
dan 7-1=6
5/21/12 Base for patio, underlayment, tamp base, 2 boys worked on add-on edging and repair all day. (17 Extra labor hrs x $10/hr)
Me- 7-5:30=10.5
Rick 7:30-12:00=4.5
Pat 7-3:30=8.5
Dan 7-3:30 = 8.5
5/22/12 Finish base for patio, tamp, edging, rock relocation. (19 extra labor hrs x $10))
me 6-6=12
rick 8:30-4:30=8
pat 8-2:30=6.5
Dan 7-2:30=7.5
Total Hours for first labor period beginning on 5-15-12 through 5-22-12
Doug- 64 hours minus 3.5 hours for lunch= 61.5 x $37.50= $2,306.25
Rick- 44 hours minus 3.0 hours for lunch= 41.0x$15.00= $ 615.00
Cody- 23 hours minus 3.0 hours for lunch= 20.0 x$ 8.00= $ 160.00
Pat- 44 hrs minus 3.0 hours for lunch=41 x$10.00= $ 410.00
Dan- 22 hrs minus 1.5 hours for lunch=20.5x$10.00= $ 205.00
Total=……………………………………………………….$3,696.25
Plus PayPal Fee of 3.5% 129.36
Grand Total $3,825.61
No comments:
Post a Comment