Loading…
Every figure is traceable to time entries, rates, contracts and expenses
Retainer: monthly fee recognized for each completed month. At completion = fee × months in the measured contract term.
| Cost (direct) | ||
| Employee labor to date | Σ hours × hourly cost (salary + employer costs ÷ annual working hours × FTE) | $3,986 |
| Contractor cost to date | Σ hours × contractor hourly cost | $0 |
| Project expenses to date | Σ expenses tagged to this project | $0 |
| Direct cost to date | labor + contractor + expenses | $3,986 |
| Remaining labor | 230 h × $86/h blended cost of planned team | $19,733 |
| Remaining expenses | Owner's estimate | $0 |
| Forecast cost at completion | direct to date + remaining labor + remaining expenses | $23,718 |
| Revenue and margin | ||
| Earned revenue to date | monthly fee × completed months | $19,500 |
| Revenue at completion | monthly fee × months in term | $78,000 |
| Margin to date | (earned to date − direct cost to date) ÷ earned to date | 79.6% |
| Forecast margin at completion | ||
Applies to remaining work only
e.g. a contractor quote
| Measure | Current forecast | Scenario |
|---|---|---|
| Revenue at completion | $78,000 | $78,000 |
| Cost already incurred | $3,986 | $3,986 |
| Remaining cost | $19,733 | $19,733 |
| Blended remaining cost / hour | $86 | $86 |
| Forecast cost at completion | $23,718 | $23,718 |
| Profit at completion | $54,282 | $54,282 |
| Margin at completion | 69.6% | 69.6% |
| Gap to target | +24.6% | +24.6% |
| Revenue needed for target | $43,124 | $43,124 |
| Max remaining hours for target | 454 h | 454 h |
| (revenue at completion − forecast cost) ÷ revenue at completion |
| 69.6% |
| Work in progress (earned − invoiced) | earned to date − invoiced to date | −$6,500 |
Measured from Jul 1, 2026. Estimate last updated Oct 2, 2026 (3 days ago). Source: ClickUp (simulated) · estimates
| Month | Hours | Overage |
|---|---|---|
| Jul 2026 | 14 h | — |
| Aug 2026 | 18 h | — |
| Sep 2026 | 14 h | — |