| Original Contract Value($) | Approved Change Orders($) | Revised Contract Value(here) | Pending Change Orders($) | Potential Contract Value($) | |
| Total | $ 465,000 | - | $ 465,000 | - | $ 465,000 |
| Original Estimated Costs($) | Cost of Change Orders($) | Revised Contract Costs($) | Pending Change Order Costs($) | Total Potential Costs($) | |
| Total | $ 510,000 | - | $ 510,000 | - | $ 510,000 |
| Revised Contract | Potential Contract | |||
| Profit($) | Profit Percent(%) | Profit($) | Profit Percent(%) | |
| Total | $ -45,000 | -9.68 % | $ -45,000 | -9.68 % |
| Actual Billed to Date($) | Under Billed($) | Over Billed($) | |
| Total | $ 354,509 | $ 54,691 | - |
| Cash Received to Date($) | Costs Paid to Date($) | Cash (Short) Over($) | |
| Total | - | $ 447,679 | $ -447,679 |
| Without Pending Change Orders($) | With Pending Change Orders($) | |
| Total | $ 55,800 | $ 55,800 |
| Total Potential Retainer($) | Amount Retained to Date($) | |
| Total | - | - |
| Revised Contract Value($) | Revised Contract Costs($) | Cost to Date($) | Earned Value($) | |
| Total | $ 465,000 | $ 510,000 | $ 447,679 | $ 409,200 |
| Potential Contract Value($) | Total Potential Costs($) | Cost to Date($) | Earned Value($) | |
| Total | $ 465,000 | $ 510,000 | $ 447,679 | $ 409,200 |
| Potential Contract Value ($) |  Material   ($) |   Labor   ($) | Sub Contract ($) | Other Costs ($) | Total Direct Costs ($) |  Profit   ($) | Pecentage (%) | |
| Total | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | 0.00 % |
| Potential Contract Value ($) |  Material   ($) |   Labor   ($) | Sub Contract ($) | Other Costs ($) | Total Direct Costs ($) |  Profit   ($) | Pecentage (%) | |
| Total | $ 409,200 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 409,200 | 100.00 % |
| Potential Contract Value ($) |  Material   ($) |   Labor   ($) | Sub Contract ($) | Other Costs ($) | Total Direct Costs ($) |  Profit   ($) | Pecentage (%) | |
| Total | $ 409,200 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 409,200 | 0.00 % |
MAKING PRODUCTIVITY VISIBLE TO EVERYONE
™