Render Billing as PDF, Schedule of Values
| Contracted Mulch | Contracted Boulder Walls | Additional Boulders | Time and Material Completed | ||
| Total | 61458 | 9342 | 40365 | 8393 | 3358 |
| Materials | 22270.54 | 4492.95 | 14655.30 | 3012.29 | 110.00 |
| Subcontractors | 0 | 0 | 0 | 0 | 0 |
| Other/Delivery | 1650.00 | 450.00 | 900.00 | 300.00 | 0.00 |
| Equipment | |||||
| Labor | 20475.00 | 1800.00 | 13500.00 | 2700.00 | 2475.00 |
| MOB | 2925.00 | 450.00 | 2025.00 | 450.00 | 0 |
| Taxes | |||||
| Profit | 14137.46 | 2149.05 | 9284.70 | 1930.71 | 773.00 |
| Project Scope | Contract | Completed | % Complete | 11-25-2025 | 11-25-2025 | 11-26-2025 | + Add Day | |
|---|---|---|---|---|---|---|---|---|
| Contracted Mulch | 9342.00 | 90.00 % | 8407.8000 | % | % | % | ||
| Contracted Boulder Walls | 40365.00 | 100.00 % | 40365.0000 | % | % | % | ||
| Additional Boulders | 8393.00 | 50.00 % | 4196.5000 | % | % | % | ||
| Time and Material Completed | 3358.00 | 100.00 % | 3358.0000 | % | % | % | ||
|
||||||||
Total Project Completion: 85.00 %
Helper: 50% down is: 30727.63