How do you calculate the Projected Value?

 

Invoice Doc Order 6478 4927 10107 Steel Tank 6481 4929 10109 4935 6487 6492 4939 10119 4945 10125 6498 6500 6507 6515 6517 6521 Customer Ready Mix Concrete 10115 Edward's Sports Standard Motor Co. Burger Queen Flora Design Studio Steak House 4953 10133 4961 10141 Foothill Cyclery 4963 10143 4971 10151 Sports Clothing Sanders and Smith-PC Sample mean (AVE) Projected value (PV) Recognized Amount Difference 9,182.00 9,182.00 22,546.00 22,546.00 4,188.00 4,188.00 4,538.00 9,182.00 0.00 4,538.00 9,182.00 3,432.00 18,908.00 18,908.00 12,446.00 11,572.00 11,982.00 11,982.00 12,376.00 0.00 9,209.80 0.00 0.00 0.00 0.00 0.00 (3,432.00) #1 0.00 (874.00) #2 0.00 (12,376.00) #3 1,668.20 75,069.00