Render Billing as PDF, Schedule of Values
| Demo | Sod | Irrigation | Planting Bed | Plants and Trees | Concrete | ||
| Total | 23723 | -4385 | -328 | 8353 | 9750 | 4128 | 6205 |
| Materials | 9105.14 | 330.00 | 951.78 | 3506.80 | 2819.46 | 1497.10 | 0 |
| Subcontractors | 3811.00 | 0 | 0 | 0 | 0 | 0 | 3811.00 |
| Other/Delivery | 1275.00 | 450.00 | 250.00 | 0.00 | 300.00 | 275.00 | 0.00 |
| Equipment | |||||||
| Labor | 9978.75 | 900.00 | 1800.00 | 2250.00 | 3375.00 | 1068.75 | 585.00 |
| MOB | 3037.50 | 337.50 | 675.00 | 675.00 | 1012.50 | 337.50 | 0 |
| Taxes | |||||||
| Profit | -3865.48 | -6402.50 | -4004.77 | 1921.20 | 2243.04 | 949.65 | 1427.90 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Demo | -4385.00 | 0 % | 0.00 | ||
| Sod | -328.00 | 0 % | 0.00 | ||
| Irrigation | 8353.00 | 0 % | 0.00 | ||
| Planting Bed | 9750.00 | 0 % | 0.00 | ||
| Plants and Trees | 4128.00 | 0 % | 0.00 | ||
| Concrete | 6205.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 11859.625