Render Billing as PDF, Schedule of Values
| Planting Beds | Sod & Irrigation | Pavers w/ Sail | Concrete w/ Sails | Horizontal Fence | Privacy Fence | ||
| Total | 145639 | 23436 | 40105 | 38478 | 14997 | 16783 | 11840 |
| Materials | 24566.24 | 9153.75 | 7459.49 | 7953.00 | 0.00 | 0 | 0 |
| Subcontractors | 27539.00 | 0 | 0 | 0 | 7904.00 | 11550.00 | 8085.00 |
| Other/Delivery | 1983.14 | 875.00 | 358.14 | 750.00 | 0.00 | 0.00 | 0.00 |
| Equipment | |||||||
| Labor | 44106.75 | 5766.75 | 17212.50 | 15525.00 | 2872.50 | 1560.00 | 1170.00 |
| MOB | 14400.00 | 2250.00 | 5850.00 | 5400.00 | 900.00 | 0 | 0 |
| Taxes | |||||||
| Profit | 30289.98 | 5390.50 | 9224.88 | 8850.00 | 2530.10 | 2518.00 | 1776.50 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Planting Beds | 23436.00 | 0 % | 0.00 | ||
| Sod & Irrigation | 40105.00 | 0 % | 0.00 | ||
| Pavers w/ Sail | 38478.00 | 0 % | 0.00 | ||
| Concrete w/ Sails | 14997.00 | 0 % | 0.00 | ||
| Horizontal Fence | 16783.00 | 0 % | 0.00 | ||
| Privacy Fence | 11840.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 72818.225