|
Actual overhead to date |
$80,000.00 |
|
Actual overhead money collected |
$93,907.00 |
|
Excess overhead money |
$13,607.00 |
|
15% overhead markup for Bid 4 |
$16,271.00 |
|
$16,271.00 - $13,607.00 |
$2,664.00 |
|
Minimum profit at 15% risk |
4,260.00 |
|
Material with sales tax |
$77,206.00 |
|
Labor with taxes and insurance |
$28,402.00 |
|
Job expense |
$2,863.00 |
|
Direct job costs |
$108,471.00 |
|
Overhead |
2,644.00 |
|
Contractor’s cost |
$111,135.00 |
|
Profit |
4,260.00 |
|
Bid price |
$115,395.00 |