Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

1 Contract Price 8,000,000

Cost incurred 1,200,000


Estimated costs to complete 4,800,000
Total estimated cost 6,000,000
Estimated gross profit 2,000,000
Percentage of completion
(1200/6000) 0.20
Gross profit earned this year 400,000 D

2 Contract Price 17,100,000


Cost incurred 4,500,000
Estimated costs to complete 10,600,000
Total estimated cost 15,100,000
Estimated gross profit 2,000,000
Percentage of completion
(4500/15100) 0.300
Gross profit earned this year 600,000
Cost of construction / Cost incurred 4,500,000
Construction revenue 2021 5,100,000 A

3 Contract Price 500,000


Cost incurred 375,000
Estimated costs to complete
Total estimated cost 375,000
Estimated gross profit 125,000
Percentage of completion
(1200/6000) 1.00
Gross profit earned at Site A 125,000

Contract Price 700,000


Cost incurred 100,000
Estimated costs to complete 400,000
Total estimated cost 500,000
Estimated gross profit 200,000
Percentage of completion
(1200/6000) 0.20
Gross profit earned at Site B 40,000

Contract Price 300,000


Cost incurred 100,000
Estimated costs to complete
Total estimated cost 100,000
Estimated gross profit 200,000
Percentage of completion
(1200/6000) 1.00
Gross profit earned at Site C 200,000

4 Total cost inccured 575,000


(375+100+100)
total gross profit earned
(125+200) 325,000
construction in progress in cost recovery method 900,000 A

5 Contract Price 6,000,000


Cost incurred 1,250,000
Estimated costs to complete 3,750,000
Total estimated cost 5,000,000
Estimated gross profit 1,000,000
Percentage of completion
(1250/5000) 0.25
Gross profit 250,000

Construction in progress
(1250+250) 1,500,000
Billings
(6000x40%) 2,400,000
Due on Construction in progress -900,000 B

6
Total cost inccured 375,000
total gross profit earned 125,000
construction in progress 500,000

Total cost inccured 100,000


total gross profit earned 40,000
construction in progress 140,000

Total cost inccured 100,000


total gross profit earned 200,000
construction in progress 300,000

Total construction in progress percentage to completion 940,000 A

You might also like