Render Billing as PDF, Schedule of Values
| Sport Court Wall | Trampoline Wall | Firepit Wall | Planting Bed | Raised Planters | Sod | Irrigation | Plants and Trees | Breeze Patio | ||
| Total | 75881 | 9176 | 5551 | 9107 | 16670 | 8443 | 4438 | 8051 | 12526 | 1919 |
| Materials | 22330.45 | 2225.85 | 1141.80 | 2160.95 | 6608.29 | 148.23 | 911.85 | 2235.20 | 6474.60 | 423.68 |
| Subcontractors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other/Delivery | 3525.00 | 450.00 | 450.00 | 450.00 | 900.00 | 600.00 | 250.00 | 0.00 | 275.00 | 150.00 |
| Equipment | ||||||||||
| Labor | 28136.25 | 3825.00 | 2250.00 | 3825.00 | 5400.00 | 3825.00 | 1800.00 | 3375.00 | 3161.25 | 675.00 |
| MOB | 8100.00 | 1012.50 | 675.00 | 1012.50 | 1350.00 | 1012.50 | 675.00 | 1012.50 | 1012.50 | 337.50 |
| Taxes | ||||||||||
| Profit | 12189.30 | 1586.65 | 958.20 | 1582.55 | 2411.71 | 1485.27 | 801.15 | 1428.30 | 1602.65 | 332.82 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Sport Court Wall | 9176.00 | 0 % | 0.00 | ||
| Trampoline Wall | 5551.00 | 0 % | 0.00 | ||
| Firepit Wall | 9107.00 | 0 % | 0.00 | ||
| Planting Bed | 16670.00 | 0 % | 0.00 | ||
| Raised Planters | 8443.00 | 0 % | 0.00 | ||
| Sod | 4438.00 | 0 % | 0.00 | ||
| Irrigation | 8051.00 | 0 % | 0.00 | ||
| Plants and Trees | 12526.00 | 0 % | 0.00 | ||
| Breeze Patio | 1919.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 37938.165