BOULDER CREEK POOLS

The Valley's Only Cost-Plus Pool and Spa Builders

JOB SPECIFICTIONS:

Perimeter

SA

Dimensions

Depth

Pool

94

475

3'-5'-4'

Spa

0

0

0

0

Interior

Base Colors Pebble Sheen

Waterfall

Slide/Grotto

Estimated Costs

Actual Costs

Permit

$650.00

Permit

$730.50

Layout

$120.00

Layout

$100.00

Excavation

$1,950.00

Excavation

$3,250.00

Hard Dig

Plumbing

$4,980.00

Plumbing

$3,678.21

Equipment

$1,665.00

Equipment

$1,606.96

Steel

$1,050.00

Steel

$931.00

Electric

$1,830.00

Electric

$1,708.00

Shotcrete

$4,625.00

Shotcrete

$3,551.90

Decking

$1,908.00

220sq

Decking

By Landscaper

Tile

$900.00

Tile

$952.00

Upgaded Tile

Boulder Waterfall

$5,900.00

Boulder Waterfall

$5,900.00

Gas run

N/A

Gas run

$0.00

Block work

$0.00

Block work

$0.00

Pebble-Sheen

$4,146.00

Pebble-Sheen

$2,522.00

Clean-up

$650.00

Clean-up

$375.00

Start-up

$550.00

Start-up

$301.00

Extras

$840.00

Extras

$339.00

Door Locks

      Sub-Total

$31,764.00

$25,945.57

     Boulder Creek Fee

$4,764.60

          Minimum $3000.00 Fee

$3,891.83

Total Construction Cost

$36,528.60

$29,837.40

Tax

$1,780.77

$1,264.85

Total Project Cost

$38,309.37

$31,102.25

Payment Breakdown

Paid To Date:

Down Payment:

$1,000.00

$37,309.37

$1,000.00

Excavation

40%

$14,923.75

40%

$30,000.00

31,000

Shotcrete

40%

$14,923.75

40%

$0.00

Deck

10%

$3,730.94

10%

$0.00

Completion

10%

$3,730.94

Final Payment

$102.25

$0.00

Net Savings

$7,207.12

This is an Estimated cost actual cost may be more or less.