Jason Improvements & Other Payments

Saving...

| cells cell options

| spreadsheet formula options

Item	Indivdual Cost	Sub-Totals	Total Cost	Comments
Year 1
Basement Kitchen
Cabinets	1877.58 $1,877.58
Countertop & Faucet	1805.76 $1,805.76
Appliances (Fridge, Stove, Dishwasher, Microwave)	3947.07 $3,947.07
Cabinet door handles	121.21 $121.21
Backsplash tiles & materials	208.03 $208.03
Sink	247.11 $247.11
Dishwasher parts	31.94 $31.94

Sub-Total	8238.7 $8,238.70	8238.7 $8,238.70
Various
Side door blind	23.94 $23.94
Side door deadbolt	49.01 $49.01

Sub-Total	72.95 $72.95	72.95 $72.95
Total Payment - Year 1			8311.650000000001 $8,311.65
Year 2
September 2008	300.00 $300.00			Included with mortgage payment ($1,900)
October 2008	200.00 $200.00			Included with mortgage payment ($1,800)
November 2008	200.00 $200.00			Included with mortgage payment ($1,800)
December 2008	655.00 $655.00			Included with mortgage payment ($2,255)
January 2009	654.00 $654.00			Included with mortgage payment ($2,254)
February 2009	200.00 $200.00			Included with mortgage payment ($1,800)
March 2009	200.00 $200.00			Included with mortgage payment ($1,800)
April 2009	200.00 $200.00			Included with mortgage payment ($1,800)
May 2009	200 $200.00			Included with mortgage payment ($1,800)
April 2009	109.03 $109.03			Don's car usage. See Spreadsheet
May 2009	558.19 $558.19			Don's car usage. See spreadsheet
June 2009	276.94 $276.94			Don's car usage. See spreadsheet
July 2009	347.53 $347.53			Don's car usage. See spreadsheet.
Total Payment - Year 2			4100.6900000000005 $4,100.69
Year 3
August 2009	284.24 $284.24			Don's car usage. See spreadsheet
September	386.95 $386.95			Don's car usage. See spreadsheet
October	115.04 $115.04			Don's car usage. See spreadsheet
November	197.73 $197.73			Don's car usage. See spreadsheet
December	200.00 $200.00			Included with mortgage payment ($1,800)
January 2010	200.00 $200.00			Included with mortgage payment ($1,800)
February	200.00 $200.00			Included with mortgage payment ($1,800)
March	200.00 $200.00			Included with mortgage payment ($1,800)
April	200.00 $200.00			Included with mortgage payment ($1,800)
May	200.00 $200.00			Included with mortgage payment ($1,800)
June	200.00 $200.00			Included with mortgage payment ($1,800)
July	200.00 $200.00			Included with mortgage payment ($1,800)
Total Payment - Year 3			2583.96 $2,583.96
Year 4
August	$200.00			Included with mortgage payment ($1,800)
September	200.00 $200.00			Included with mortgage payment ($1,800)
October	200.00 $200.00			Included with mortgage payment ($1,800)
November	200.00 $200.00			Included with mortgage payment ($1,800)
December	200 $200.00			Included with mortgage payment ($1,800)
January, 2011	200 $200.00			Included with mortgage payment ($1,800)
February	200.00 $200.00			Included with mortgage payment ($1,800)
March	200.00 $200.00			Included with mortgage payment ($1,800)
April	200.00 $200.00			Included with mortgage payment ($1,800)
May	200.00 $200.00			Included with mortgage payment ($1,800)
June	200.00 $200.00			Included with mortgage payment ($1,800)
July	200.00 $200.00			Included with mortgage payment ($1,800)
Total Payment - Year 4			2400 $2,400.00
Year 5
August 2011	200.00 $200.00			Included with mortgage payment ($1,800)
September	200.00 $200.00			No deposit. Based on imputed rent from Brianna for 3 months
October	200 $200.00			Cheque for 1,200. Imputed amt of $600
Year 5 To Date			600 $600.00
Total Jason Improvement & Other Payments			17996.300000000003 $17,996.30

Average Rating:

(Not yet rated)

Name:	Jason Improvements & Other Payments by	donf
Description:	All items here paid for by Jason.
Tags:

Add Comment

	Number Formatting
		none		1,234 1,234.56 $1,234 $1,234.56		1234 1234.56 25% 25.35%		Currency symbol: Decimal places:

Please login first to save:
Login:
Password:
	or Cancel

	Row/Column Options
		insert row before insert row after		insert column before insert column after		remove row remove column

	Font Formatting
		B I U		strike a⁺ a^-