ABCDEFGHIJKLMNOPQRST
1
Stage 1Stage 2Stage 3Total
2
Per-stage Total Expected$5,134.16$1,750$3,600$10,484.16
3
Per-stage expenditures to date$560$0$0$560
4
Savings$140$0$0$140
5
Remaining$3,999.21$1,750$3,600$9,349.21
6
Per-stage Total Estimated$4,559.21$1,750$3,600$9,909.21
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100