Loading…
Every figure is traceable to time entries, rates, contracts and expenses
Fixed fee: revenue earned by effort-based percent complete (hours to date ÷ estimated hours at completion). At completion = fee + approved billable change orders.
| Cost (direct) | ||
| Employee labor to date | Σ hours × hourly cost (salary + employer costs ÷ annual working hours × FTE) | $64,574 |
| Contractor cost to date | Σ hours × contractor hourly cost | $11,970 |
| Project expenses to date | Σ expenses tagged to this project | $5,800 |
| Direct cost to date | labor + contractor + expenses | $82,344 |
| Remaining labor | 400 h × $89/h blended cost of planned team | $35,416 |
| Remaining expenses | Owner's estimate | $2,000 |
| Forecast cost at completion | direct to date + remaining labor + remaining expenses | $119,759 |
| Revenue and margin | ||
| Earned revenue to date | fee × (hours to date ÷ hours at completion) | $178,686 |
| Revenue at completion | contract fee + approved billable change orders | $260,000 |
| Margin to date | (earned to date − direct cost to date) ÷ earned to date | |
Fee plus approved change orders
e.g. a contractor quote
| Measure | Current forecast | Scenario |
|---|---|---|
| Revenue at completion | $260,000 | $260,000 |
| Cost already incurred | $82,344 | $82,344 |
| Remaining cost | $37,416 | $37,416 |
| Blended remaining cost / hour | $89 | $89 |
| Forecast cost at completion | $119,759 | $119,759 |
| Profit at completion | $140,241 | $140,241 |
| Margin at completion | 53.9% | 53.9% |
| Gap to target | +8.9% | +8.9% |
| Revenue needed for target | $217,744 | $217,744 |
| Max remaining hours for target | 662 h | 662 h |
| 53.9% |
| Forecast margin at completion | (revenue at completion − forecast cost) ÷ revenue at completion | 53.9% |
| Work in progress (earned − invoiced) | earned to date − invoiced to date | −$3,314 |
Measured from Apr 20, 2026. Estimate last updated Oct 2, 2026 (3 days ago). Source: ClickUp (simulated) · estimates