Render Billing as PDF, Schedule of Values
| Demo | Planting Bed | Sod | Retaining Wall | Backyard Plants | Front Yard | Concrete | ||
| Total | 50916 | 9247 | 9888 | 9144 | 8720 | 2211 | 4645 | 7061 |
| Materials | 10736.94 | 1870.00 | 2588.38 | 2902.85 | 2187.90 | 337.70 | 850.11 | 0 |
| Subcontractors | 4322.00 | 0 | 0 | 0 | 0 | 0 | 0 | 4322.00 |
| Other/Delivery | 3337.85 | 750.00 | 750.00 | 537.85 | 450.00 | 275.00 | 575.00 | 0.00 |
| Equipment | ||||||||
| Labor | 17197.50 | 3825.00 | 3600.00 | 3150.00 | 3375.00 | 864.00 | 1701.00 | 682.50 |
| MOB | 3150.00 | 675.00 | 675.00 | 450.00 | 675.00 | 225.00 | 450.00 | 0 |
| Taxes | ||||||||
| Profit | 11705.53 | 2127.00 | 2274.63 | 2103.31 | 1998.10 | 509.30 | 1068.89 | 1624.30 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Demo | 9247.00 | 0 % | 0.00 | ||
| Planting Bed | 9888.00 | 0 % | 0.00 | ||
| Sod | 9144.00 | 0 % | 0.00 | ||
| Retaining Wall | 8720.00 | 0 % | 0.00 | ||
| Backyard Plants | 2211.00 | 0 % | 0.00 | ||
| Front Yard | 4645.00 | 0 % | 0.00 | ||
| Concrete | 7061.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 25456.28