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 | 743681 | 27339 | 193500 | 114867 | 26629 | 50558 | 35204 | 42108 | 17255 | 32309 | 31347 | 42087 | 110706 | 19772 |
| Materials | 127309.08 | 2860.00 | 0.00 | 22123.20 | 7888.01 | 17503.34 | 22814.00 | 12386.53 | 4972.00 | 18108.00 | 12934.00 | 2750.00 | 0.00 | 2970.00 |
| Subcontractors | 302920.00 | 250.00 | 180000.00 | 4670.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27000.00 | 83500.00 | 7500.00 |
| 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 | 139717.30 | 13240.00 | 4500.00 | 46682.50 | 8970.00 | 16330.00 | 4600.00 | 15410.00 | 6210.00 | 5924.80 | 9200.00 | 2720.00 | 2250.00 | 3680.00 |
| MOB | 44620.00 | 3220.00 | 0.00 | 15640.00 | 3220.00 | 5520.00 | 1840.00 | 5520.00 | 2300.00 | 2300.00 | 3220.00 | 460.00 | 0.00 | 1380.00 |
| Taxes | ||||||||||||||
| Profit | 100257.59 | 5344.00 | 0.00 | 23634.30 | 5260.95 | 9854.66 | 5950.00 | 8491.48 | 3473.00 | 5701.20 | 5993.00 | 6457.00 | 16606.00 | 3492.00 |
| Project Scope | Contract | Completed | % Complete | + Add Day | |
|---|---|---|---|---|---|
| Demo & Prep | 27339.00 | 0 % | 0.00 | ||
| Pool | 193500.00 | 0 % | 0.00 | ||
| Pavers & Stairs | 114867.00 | 0 % | 0.00 | ||
| Sod | 26629.00 | 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 | 32309.00 | 0 % | 0.00 | ||
| Irrigation | 31347.00 | 0 % | 0.00 | ||
| Fireplace/Wing Walls | 42087.00 | 0 % | 0.00 | ||
| Deck, Stairs, Under-Decking | 110706.00 | 0 % | 0.00 | ||
| Gas Line & Electric | 19772.00 | 0 % | 0.00 | ||
|
|||||
Total Project Completion: 0 %
Helper: 50% down is: 371837.445