Render Billing as PDF, Schedule of Values
| Irrigation | Sod | Planting Bed | Plants | Concrete | Wall | Lights | Fire Pit | ||
| Total | 83366 | 8708 | 2192 | 4152 | 6337 | 32531 | 13726 | 5817 | 9903 |
| Materials | 53671.22 | 1172.60 | 340.47 | 1340.90 | 2475.00 | 26024.35 | 10980.20 | 3415.50 | 7922.20 |
| Subcontractors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other/Delivery | 1050.00 | 0.00 | 400.00 | 450.00 | 200.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equipment | |||||||||
| Labor | 8930.25 | 4443.75 | 675.00 | 1192.50 | 1719.00 | 0.00 | 0.00 | 900.00 | 0.00 |
| MOB | 3037.50 | 1350.00 | 337.50 | 337.50 | 675.00 | 0.00 | 0.00 | 337.50 | 0.00 |
| Taxes | |||||||||
| Profit | 16677.03 | 1741.65 | 439.03 | 831.10 | 1268.00 | 6506.65 | 2745.80 | 1164.00 | 1980.80 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Irrigation | 8708.00 | 0 % | 0.00 | ||
| Sod | 2192.00 | 0 % | 0.00 | ||
| Planting Bed | 4152.00 | 0 % | 0.00 | ||
| Plants | 6337.00 | 0 % | 0.00 | ||
| Concrete | 32531.00 | 0 % | 0.00 | ||
| Wall | 13726.00 | 0 % | 0.00 | ||
| Lights | 5817.00 | 0 % | 0.00 | ||
| Fire Pit | 9903.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 41680.615