You are a trade contractor in a project with a contract value of $$11$ Million and a duration of $5$ months. You estimated the cost to be $$10$ Million. Following is the breakdown of the estimated costs for each month $($not cumulative$)$:

Month #$1$: $$1$M

Month #$2$: $$2$M

Month #$3$: $$4$M

Month #$4$: $$2$M

Month #$5$:$$1$M

Retainage $\%$ is $10\%,$ the billing cycle is $1$ month, and the payment period is $1$ month. Complete the following cumulative table:

DONT ROUND YOUR ANSWERS. For example, if the answer is $$550,000,$ you should report it as $0\mathrm{.}55.$ Another example: If the answer is $$3,316,500,$ you should report it as $3\mathrm{.}3165.$

$\backslash$table$[[$Month Expenses $($$M$),\backslash$table$[[$Earned value $($$M$)],[1,100,000]],\backslash$table$[[$Retainage $($$M$)],[0\mathrm{.}11]],\backslash$table$[[\backslash$table$[[$Billing $($$M$)],[0\mathrm{.}99]]]],\backslash$table$[[$Payment $($$M$)],[0]],$Capital $($$M$),\backslash$table$[[$Max Debt $($$M$)],[1,000,000$