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) | $17,661 |
| Contractor cost to date | Σ hours × contractor hourly cost | $6,240 |
| Project expenses to date | Σ expenses tagged to this project | $8,400 |
| Direct cost to date | labor + contractor + expenses | $32,301 |
| Remaining labor | 150 h × $70/h blended cost of planned team | $10,510 |
| Remaining expenses | Owner's estimate | $4,000 |
| Forecast cost at completion | direct to date + remaining labor + remaining expenses | $46,810 |
| Revenue and margin | ||
| Earned revenue to date | fee × (hours to date ÷ hours at completion) | $66,066 |
| Revenue at completion | contract fee + approved billable change orders | $95,000 |
| 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 | $95,000 | $95,000 |
| Cost already incurred | $32,301 | $32,301 |
| Remaining cost | $14,510 | $14,510 |
| Blended remaining cost / hour | $70 | $70 |
| Forecast cost at completion | $46,810 | $46,810 |
| Profit at completion | $48,190 | $48,190 |
| Margin at completion | 50.7% | 50.7% |
| Gap to target | +5.7% | +5.7% |
| Revenue needed for target | $85,110 | $85,110 |
| Max remaining hours for target | 228 h | 228 h |
| 51.1% |
| Forecast margin at completion | (revenue at completion − forecast cost) ÷ revenue at completion | 50.7% |
| Work in progress (earned − invoiced) | earned to date − invoiced to date | $9,066 |
Measured from Jun 1, 2026. Estimate last updated Oct 2, 2026 (3 days ago). Source: ClickUp (simulated) · estimates