Render Billing as PDF, Schedule of Values
| Clubhouse | Building B | Building C and D | Building E | Building F | Building G | Building H | Building J | ||
| Total | 134335 | 16131 | 21419 | 22146 | 11077 | 15269 | 16753 | 17865 | 13675 |
| Materials | 42684.93 | 5295.61 | 5842.36 | 7376.77 | 3504.13 | 4857.10 | 5549.34 | 5805.54 | 4454.08 |
| Subcontractors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other/Delivery | 8550.00 | 1050.00 | 1200.00 | 1350.00 | 750.00 | 1050.00 | 1050.00 | 1200.00 | 900.00 |
| Equipment | |||||||||
| Labor | 44775.00 | 5175.00 | 8100.00 | 7200.00 | 3600.00 | 4950.00 | 5400.00 | 5850.00 | 4500.00 |
| MOB | 7425.00 | 900.00 | 1350.00 | 1125.00 | 675.00 | 900.00 | 900.00 | 900.00 | 675.00 |
| Taxes | |||||||||
| Profit | 30900.10 | 3710.39 | 4926.64 | 5094.23 | 2547.88 | 3511.90 | 3853.66 | 4109.47 | 3145.93 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Clubhouse | 16131.00 | 0 % | 0.00 | ||
| Building B | 21419.00 | 0 % | 0.00 | ||
| Building C and D | 22146.00 | 0 % | 0.00 | ||
| Building E | 11077.00 | 0 % | 0.00 | ||
| Building F | 15269.00 | 0 % | 0.00 | ||
| Building G | 16753.00 | 0 % | 0.00 | ||
| Building H | 17865.00 | 0 % | 0.00 | ||
| Building J | 13675.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 67165.515