Render Billing as PDF, Schedule of Values
| Demo & Prep | Pool | Pavers & Stairs | Sod | Mulch, Edging, Rock | Lights | Water Feature Stream | East Water Feature | Plants | Irrigation | Fireplace/Wing Walls | Deck, Stairs, Under-Decking | Gas Line & Electric | ||
| Total | 752020 | 30931 | 189000 | 120044 | 27721 | 50558 | 35204 | 42108 | 17255 | 32009 | 31194 | 42290 | 113934 | 19772 |
| Materials | 450866.78 | 5610.00 | 189000.00 | 26523.20 | 7039.01 | 17503.34 | 22814.00 | 12386.53 | 4972.00 | 17853.00 | 12804.00 | 32391.70 | 90750.00 | 11220.00 |
| Subcontractors | 4670.00 | 0 | 0 | 4670.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other/Delivery | 7565.04 | 2400.00 | 0.00 | 1650.00 | 1290.04 | 1350.00 | 0.00 | 300.00 | 300.00 | 275.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equipment | ||||||||||||||
| Labor | 137017.30 | 12420.00 | 0.00 | 46682.50 | 10120.00 | 16330.00 | 4600.00 | 15410.00 | 6210.00 | 5924.80 | 9200.00 | 2300.00 | 4140.00 | 3680.00 |
| MOB | 47840.00 | 4140.00 | 0.00 | 15640.00 | 3680.00 | 5520.00 | 1840.00 | 5520.00 | 2300.00 | 2300.00 | 3220.00 | 920.00 | 1380.00 | 1380.00 |
| Taxes | ||||||||||||||
| Profit | 103593.89 | 6361.00 | 0.00 | 24411.30 | 5591.95 | 9854.66 | 5950.00 | 8491.48 | 3473.00 | 5656.20 | 5970.00 | 6678.30 | 17664.00 | 3492.00 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Demo & Prep | 30931.00 | 0 % | 0.00 | ||
| Pool | 189000.00 | 0 % | 0.00 | ||
| Pavers & Stairs | 120044.00 | 0 % | 0.00 | ||
| Sod | 27721.00 | 0 % | 0.00 | ||
| Mulch, Edging, Rock | 50558.00 | 0 % | 0.00 | ||
| Lights | 35204.00 | 0 % | 0.00 | ||
| Water Feature Stream | 42108.00 | 0 % | 0.00 | ||
| East Water Feature | 17255.00 | 0 % | 0.00 | ||
| Plants | 32009.00 | 0 % | 0.00 | ||
| Irrigation | 31194.00 | 0 % | 0.00 | ||
| Fireplace/Wing Walls | 42290.00 | 0 % | 0.00 | ||
| Deck, Stairs, Under-Decking | 113934.00 | 0 % | 0.00 | ||
| Gas Line & Electric | 19772.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 376006.585