You are on page 1of 5

1D

2A
3A
4D
A Construction in progress - percentage method

Revenue for the year


Revenue recognized from last year
Cost of construction
Gross profit of the year
progress billing
construction in progress-2017

B Construction in progress - Zero profit method

Cost Incurred - 2017


Cost Incurred - 2018
Construction in progress
Billing to client
Construction in progress net of billing

Cc tOTAL CONTRACT PRICE


COST INCURRED TO DATE
550,000.00
75,000.00
(600,000.00)
25,000.00
550,000.00
575,000.00

(600,000.00)
(75,000.00)
(675,000.00)
550,000.00
(125,000.00)

975,000.00 Progress Billing-2018 275,000.00


(1,050,000.00) Construction in progress net of b (125,000.00)
(75,000.00) Construction in progress net of b (125,000.00)
25,000.00 25,000.00
(50,000.00)
2016 2017 2018
Construction in Progress 441,000.00 ? ?
Estimated cost to complete ? ? -
Cost Incurred 425,250.00 969,000.00 675,750.00
Excess of construction in progress over billing (84,000.00) (330,750.00) -

A. Estimated cost to complete-2016


Contract Price
Cost incurred
Excess of construction in progress over billing
Estimated Cost to complete

B. Realized Profit/Loss-2017 Total contract price


Cost incurred
Estimated total contract cost
Realized profit/loss

Construction in progress Contract Price


Cost incurred
Excess of construction in progress over billing
Estimated Cost to complete
Cost Incurred
Estimated Total contract cost
Percentage of Completion

Gross profit earned


Gross Profit earned in previous year
Construction in progress
2,100,000.00
(425,250.00)
ess over billing (84,000.00)
1,590,750.00

2,100,000.00
(969,000.00)
(800,250.00)
330,750.00

2,100,000.00
(969,000.00)
ess over billing (330,750.00)
800,250.00
969,000.00
1,769,250.00
54.77%

1,480,898.37
(441,000.00)
1,039,898.37

You might also like