T UJ Lumplete these forms by filling in the yellow boxes. The prior blank page is provided for your calculations Description Original Estimate Change Orders Total Estimate Committed Costs Committed Costs Invoiced Non- Committed Costs Invoiced Total Committed and Non- Committed Costs Costs to Complete Total estimated Cost at Completion Variance Over/Under) Avila Academy Fencing Landscaping 28,357 28,357 86,400 122,400 208,800 63,643 92,000 86,400 122,400 208,800 Totals 120,000 120,000 4,931 4,931 120,000 120,000 212,000 Buchon Barn 28,357 148,357 63,643 Excavation Foundation 21,164 246,836 350,000 596,836 268,000 350,000 618,000 227,863 38,119 265,982 227,86360,137288,000 38,119 461,881 500,000 265,982 522,018 785,000 Totals 21,164 Job Name Current Contract Amount Total Estimated Cost at Completion Estimated Profit Actual Costs to Date Earned Profit Costs & Earned Profit Total Billed Costs & Profits in Excess of Billings in Excess of Costs & Profits Percentage Complete Slin Avila Academy 230,170 18,170 33,288 2,853 36,141 20,000 16,141 Buchon Barn 300,000 212,000 788,000 1,000,000 850,000 1,080,170 62,000 80,170 265,982 299,270 20,928 23,781 286,910 323,051 Totals 320,000