Render Billing as PDF, Schedule of Values
| concrete patio | landscape | firepit | pergola | irr | plants | skirting | fence | ||
| Total | 68408 | 13332 | 15512 | 10684 | 4410 | 10783 | 11345 | 0 | 2342 |
| Materials | 12662.32 | 0 | 4593.82 | 0.00 | 0 | 2877.60 | 5190.90 | 0 | 0 |
| Subcontractors | 24297.00 | 10790.00 | 0 | 8187.00 | 3600.00 | 0 | 0 | 0 | 1720.00 |
| Other/Delivery | 1925.00 | 0.00 | 600.00 | 800.00 | 0.00 | 250.00 | 275.00 | 0 | 0.00 |
| Equipment | |||||||||
| Labor | 16409.25 | 1462.50 | 5850.00 | 877.50 | 450.00 | 4500.00 | 2819.25 | 0 | 450.00 |
| MOB | 2025.00 | 0 | 900.00 | 0.00 | 0 | 675.00 | 450.00 | 0 | 0 |
| Taxes | |||||||||
| Profit | 8659.73 | 0.50 | 3568.18 | 0.80 | 0.00 | 2480.40 | 2609.85 | 0 | 0.00 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| concrete patio | 13332.00 | 0 % | 0.00 | ||
| landscape | 15512.00 | 0 % | 0.00 | ||
| firepit | 10684.00 | 0 % | 0.00 | ||
| pergola | 4410.00 | 0 % | 0.00 | ||
| irr | 10783.00 | 0 % | 0.00 | ||
| plants | 11345.00 | 0 % | 0.00 | ||
| skirting | 0 | 0 % | 0 | ||
| fence | 2342.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 34202.58