109 Ferncliff Drive

	B	C	D	E	F	G	H	I	J
1
2	PROJECT COST
3	Tidewater Home Improvement LLC \| Phone: (757) 551-6413 414 Worster Avenue, Hampton, Virginia 23669 \| License # 2705172863 \| Business # 61-1866837
4
5
6	RECEIPTS					DISPOSABLES
7	Materials	Total	Link	Date		Disposables	Day	Daily per Person	Daily Total
8	Lowe's #29457	$277.88	https://drive.google.com/file/d/1mXTqgBXqp1_I7YnPmBTGF_WvNlM4g7ZO/view	8/24/2026			6.00
9	Lowe's #17356	$56.15	https://drive.google.com/file/d/1xw8UowoPNvFU_TjTVChCafui1PbPhNy4/view	8/24/2026			6.00
10	Lowe's #30705	$304.57	https://drive.google.com/file/d/1sy76QgFcmHAal9K-OKDhPfIG4qXFoHTP/view	8/25/2026			6.00
11							6.00
12							6.00
13	Total	$638.60				GAS	6.00	$27.00	$162.00
14								Total	$162.00
15	COMMISSION
16	Sales Rep	Cost Project	Commission	Address	Total
17	Jorge De Leon	$4,650.00	10%	109 Ferncliff Drive, Williamsburg, VA	$465.00
18
19
20
21
22	LABOR
23	Group Name	Cost x day	Labor	Day		Total
24	Valerio	$200.00	Person			$0
25	Santiago	$200.00	Person			$0
26	Luis	$130.00	Person			$0
27	Kevin	$160.00	Person	2.00		$320
28	Egudiel	$200.00	Person	2.00		$400
29	Elvin	$190.00	Person	2.00		$380
30			total days	6.00	Total Crew Cost	$1,100
31
32	PAYMENT					SUBCONTRACTOR
33		PAYMENT	Down	Final payment		Name	Description	Total
34	$4,650.00	Check		$4,650.00		Melvin Bonilla	Drywall finish/mud + Tile	$600.00
35		Cash
36		Card
37	$4,650.00	TOTAL					Total	$600.00
38
39	PROJECT COST TOTAL
40	Project Name	Cost Project	Materials	Disposables	Subcontractor	Labor	Commission	Total	Ganancia
41	109 Ferncliff Drive	$4,650.00	$638.60	$162.00	$600.00	$1,100.00	$465.00	$2,965.60	$1,684.40
42
43	NOTES
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100