Blessing Diejomaoh

The JAE Group of Companies

Construction
Invoice
20, Edgar Industrial Close, Red Deer, AB

The JAE
31/10/2022
Phone: +1(403)2033945
Group Real
Estate REF - 2022/10/30003

Blessing.Diejomaoh@edu.sait.ca

Agriculture

<Payment terms (due on receipt, due in 14 days)>

BILL TO

Johnny Renovation
300 unt 4 Edgar Industrial Close
403-200-5301
JonnyPavement@gmail.com

DESCRIPTION
Items
Construction Items Quantity Cost per 1 Total Cost
Job Logistics (Fuel, Paper work, meals) - 1 $720.00 $720.00
Foundation Concrete Re-inforcement Portland Cement 150 $110.00 $16,500.00
Coarse Gravel (bags) 20 $150.00 $3,000.00
Fine Sand (bags) 12 $310.00 $3,720.00
Wood form for Concrete and Foundation Construction Plywood 6 $377.00 $2,262.00
Timber 11 $122.00 $1,342.00
Lumber 17 $88.00 $1,496.00
Box of Nails 2 $90.00 $180.00
Can of glue 1 $65.00 $65.00
Door/Window Installation Window 4 $960.00 $3,840.00
Door 2 $575.00 $1,150.00
Insulation Water proof sound insulator 9 $65.00 $585.00
Side Sheathing Fire-proof Side Sheathing 44 $110.00 $4,840.00
Roof Repair Box of Roofing Sheets 15 $220.00 $3,300.00
Electrical/ Light Repair and Rewiring Switches 19 $20.00 $380.00
Roll of Wire 7 $92.00 $644.00
Electrical Outlet 10 $18.50 $185.00
Labour Breakdown
Equipment Rental $2,990.00 $2,990.00
Foundation Concrete Re-inforcement $1,380.00 $1,380.00
Wood form for Concrete and Foundation Construction $1,260.00 $1,260.00
Door/Window Installation $800.00 $800.00
Insulation $680.00 $680.00
Side Sheathing $2,235.00 $2,235.00
Roof Repair $3,000.00 $3,000.00
Electrical/ Light Repair and Rewiring $450.00 $450.00
Miscellenous
Site Garbabe removal and Recycling $550.00 $550.00

SUBTOTAL $57,554.00
DISCOUNT $2,000.00
SUBTOTAL LESS DISCOUNT $55,554.00 if condition applied here
TAX RATE 5%
TOTAL TAX $2,777.70
SHIPPING/HANDLING $0.00

Balance Due $58,331.70

716608191.xlsx Renovation Invoice 1of11

 Blessing Diejomaoh

Construction
The JAE Group of Companies
20, Edgar Industrial Close, Red Deer, AB

The JAE Phone: +1(403)2033945

Group Real
Estate

Blessing.Diejomaoh@edu.sait.ca

Agriculture

Customer
Johnny Renovation
300 unt 4 Edgar Industrial Close
403-200-5301
JonnyPavement@gmail.com

DESCRIPTION

Goods and Sales Tax 5

Condtional formating applied here
Items Type
Job Logistics (Fuel, Paper work, meals) Other
Foundation Concrete Re-inforcement Job Type
Portland Cement Material
Coarse Gravel (bags) Material
Fine Sand (bags) Material
Wood form for Concrete and Foundation Construction Job Type
Plywood Material
Timber Material
Lumber Material
Box of Nails Material
Can of glue Material
Door/Window Installation Job Type
Window Material
Door Material
Insulation Job Type
Water proof sound insulator Material
Side Sheathing Job Type
Fire-proof Side Sheathing Material
Roof Repair Job Type
Box of Roofing Sheets Material

716608191.xlsx Profit and loss analysis 2of11

 Blessing Diejomaoh

Electrical/ Light Repair and Rewiring Job Type

Switches Material
Roll of Wire Material
Electrical Outlet Material

Labour Breakdown
Equipment Rental Other
Foundation Concrete Re-inforcement Labour
Wood form for Concrete and Foundation Construction Labour
Door/Window Installation Labour
Insulation Labour
Side Sheathing Labour
Roof Repair Labour
Electrical/ Light Repair and Rewiring Labour
Miscellenous
Site Garbabe removal and Recycling
Average Cost and Expenditure
Maximum Cost and Expenditure
Minimum Cost and Expenditure
Total

716608191.xlsx Profit and loss analysis 3of11

 Blessing Diejomaoh

of Companies
e, Red Deer, AB
Budget Breakdown

h@edu.sait.ca 31-Oct-22

(used as absolute ref)

ting applied here
Total Cost Expenditure Profit
$720.00 $460.00 $224.00
$23,220.00 $15,257.00 $6,802.00
$16,500.00 $10,687.00 $4,988.00
$3,000.00 $1,890.00 $960.00
$3,720.00 $2,680.00 $854.00
$5,345.00 $4,215.00 $862.75
$2,262.00 $1,780.00 $368.90
$1,342.00 $1,240.00 $34.90
$1,496.00 $950.00 $471.20
$180.00 $180.00 -$9.00
$65.00 $65.00 -$3.25
$4,425.00 $3,330.00 $873.75
$3,840.00 $2,780.00 $868.00
$585.00 $550.00 $5.75
$585.00 $480.00 $75.75
$585.00 $480.00 $75.75
$4,840.00 $3,780.00 $818.00
$4,840.00 $3,780.00 $818.00
$3,300.00 $1,800.00 $1,335.00
$3,300.00 $1,800.00 $1,335.00

716608191.xlsx Profit and loss analysis 4of11

 Blessing Diejomaoh

$1,209.00 $790.00 $358.55

$380.00 $200.00 $161.00
$644.00 $460.00 $151.80
$185.00 $130.00 $45.75

$2,990.00 $2,300.00 $690.00

$1,380.00 $760.00 $620.00
$1,260.00 $940.00 $320.00
$800.00 $500.00 $300.00
$680.00 $380.00 $300.00
$2,235.00 $1,790.00 $445.00
$3,000.00 $2,450.00 $550.00
$450.00 $280.00 $170.00

$550.00 $380.00 $170.00

$2,132.37 $2,463.25
$16,500.00 $15,257.00
$65.00 $280.00

SUBTOTAL $14,615.05
DISCOUNT $2,000.00
SUBTOTAL LESS DISCOUNT $12,615.05 if condition applied here
Corperate TAX RATE 8%

Total Profit $11,605.85

716608191.xlsx Profit and loss analysis 5of11

 Expenditure Comparison
$18,000.00

$16,000.00

$14,000.00

$12,000.00

$10,000.00

$8,000.00
Expenditure

$6,000.00

$4,000.00

$2,000.00

$0.00
t on n n g r
en tio tio in ai
em cti lla la th ep
rc s tru st
a su hea of
R
fo n In S
-in Co In
de Ro
Re on do
w Si
te ti in
re da
nc un /W
o F o or
n
C d Do
tio an
da te
un re
Fo onc
rC
fo
rm
fo
d
oo
W

Job Type
 Material cost Comparison
$25,000.00

$20,000.00

$15,000.00

$10,000.00
Material Cost

$5,000.00

$0.00
t on n n ng r
en tio tio hi ai
m cti la la at ep
ce tru ta
l su e R
or ns s In Sh of
-in
f
Co In
de Ro
Re n
do
w Si
te a tio in
re nd /W
nc ou or
Co d
F Do
n an
tio te
da re
un nc
Fo Co
r
fo
rm
fo
d
oo
W

Job Type
 Blessing Diejomaoh

Job Type Total Cost

Foundation Concrete Re-inforcement 23220
Wood form for Concrete and Foundation Construction 5345
Door/Window Installation 4425
Insulation 585
Side Sheathing 4840
Roof Repair 3300
Electrical/ Light Repair and Rewiring 1209

Query Results Using Vlook up

Results
Job Typ Results (Cost)
Wood form for Concrete and Foundation Construction 5345

716608191.xlsx Query Vlookup 8 of 11

 Blessing Diejomaoh

Expenditure
15257
4215
3330
480
3780
1800
790

Results
Expenditure
4215

716608191.xlsx Query Vlookup 9 of 11

 Blessing Diejomaoh

Job Type
Foundation Concrete Re-inforcement
Wood form for Concrete and Foundation Cons
Door/Window Installation
Insulation
Side Sheathing
Roof Repair
Electrical/ Light Repair and Rewiring

Job Typ
Wood form for Concrete and Foundation Construction

716608191.xlsx Query - XLook up 10of11

 Blessing Diejomaoh

Total Cost Expenditure

23220 15257
5345 4215
4425 3330
585 480
4840 3780
3300 1800
1209 790

Result
Total Cost Expenditure
5345 4215

716608191.xlsx Query - XLook up 11of11