Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Estimated Cost 2000000

Bid Price 2200000


Cost of Money (interest)=0.0075=0.75%/month
Invoice Date=5th Month
Payment Received 30 Days Later
Retainage=10% of the first 50% of contract amount
Month 1 2 3 4 5 6 7 8 Total
Est.Cost 200000 400000 400000 400000 400000 200000 2000000
Invoice amt 198000 396000 396000 440000 440000 330000 2200000
Amt received 198000 396000 396000 440000 440000 330000 2200000
Cash requ'd 200000 601500 808011.25 818071.3344 828206.8694 594418.4209 158876.5591 -169931.8667
Interest 1500 4511.25 6060.084375 6135.535008 6211.55152 4458.138157 1191.574193 -1274.489001 28793.64425
Total 201500 606011.25 814071.3344 824206.8694 834418.4209 598876.5591 160068.1333 -171206.3557 3867946.211
Profit 171206.3557

You might also like