Render Billing as PDF, Schedule of Values
| Concrete Patio | Sunroom | Kitchen | Railing | Dog Run | Planting Bed | Plants | ||
| Total | 92159 | 32034 | 19556 | 22814 | 8750 | 2764 | 3435 | 2806 |
| Materials | 35410.94 | 0 | 17600.00 | 15977.50 | 0 | 477.40 | 931.44 | 424.60 |
| Subcontractors | 33100.00 | 23550.00 | 0 | 3100.00 | 6450.00 | 0 | 0 | 0 |
| Other/Delivery | 1025.00 | 0.00 | 0.00 | 0.00 | 0.00 | 300.00 | 450.00 | 275.00 |
| Equipment | ||||||||
| Labor | 7891.50 | 2925.00 | 0.00 | 712.50 | 780.00 | 1125.00 | 1125.00 | 1224.00 |
| MOB | 1350.00 | 0 | 0.00 | 337.50 | 0 | 337.50 | 337.50 | 337.50 |
| Taxes | ||||||||
| Profit | 10071.56 | 3204.00 | 1956.00 | 2376.50 | 875.00 | 524.10 | 591.06 | 544.90 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Concrete Patio | 32034.00 | 0 % | 0.00 | ||
| Sunroom | 19556.00 | 0 % | 0.00 | ||
| Kitchen | 22814.00 | 0 % | 0.00 | ||
| Railing | 8750.00 | 0 % | 0.00 | ||
| Dog Run | 2764.00 | 0 % | 0.00 | ||
| Planting Bed | 3435.00 | 0 % | 0.00 | ||
| Plants | 2806.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 46077.725