Render Billing as PDF, Schedule of Values
| Landscape | Walls | Patio | SOD | Fence | Irrigation | Plants | ||
| Total | 94413 | 23662 | 16950 | 5887 | 10199 | 20416 | 10731 | 6568 |
| Materials | 20459.21 | 7398.16 | 4101.02 | 260.68 | 2816.55 | 0 | 3407.80 | 2475.00 |
| Subcontractors | 16215.00 | 0 | 0 | 2680.00 | 0 | 13535.00 | 0 | 0 |
| Other/Delivery | 2619.29 | 1050.00 | 750.00 | 150.00 | 394.29 | 0.00 | 0.00 | 275.00 |
| Equipment | ||||||||
| Labor | 27105.00 | 7762.50 | 6750.00 | 1065.00 | 3825.00 | 1852.50 | 4050.00 | 1800.00 |
| MOB | 6750.00 | 2025.00 | 1687.50 | 337.50 | 1012.50 | 0 | 1012.50 | 675.00 |
| Taxes | ||||||||
| Profit | 18919.01 | 4778.34 | 3585.48 | 1125.83 | 2150.66 | 3675.00 | 2260.70 | 1343.00 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Landscape | 23662.00 | 0 % | 0.00 | ||
| Walls | 16950.00 | 0 % | 0.00 | ||
| Patio | 5887.00 | 0 % | 0.00 | ||
| SOD | 10199.00 | 0 % | 0.00 | ||
| Fence | 20416.00 | 0 % | 0.00 | ||
| Irrigation | 10731.00 | 0 % | 0.00 | ||
| Plants | 6568.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 47205.16