20x3

Contact price:
Initial amount 1000000 1000000 1000000
Variation 0 0 0
Total Price 1000000 1000000 1000000

Costs incurred each year 120000 608000 520000

Add: Costs incurred prior years 0 120000 728000
Actual costs incurred to date 120000 728000 1248000
add: estimated costs to complete 280000 312000 1123200
Total Estimated costs 400000 1040000 124800

Estimate gross profit 600000 -40000 -240000

POC 0.3 0.7 10

ALWAYS KNOW FIRST IF THE CONTRACT IS PROFITABLE.

1000000
0
1000000

-43000
520000
477000
53000
530000

-240000

0.9
 20x3
Contact price: 2022 2023 2024
Initial amount 1000000 1500000 1000000
Variation 0 0 -100000
Total Price 1000000 1500000 900000

Costs incurred each year 500000 1200000 280000

Add: Costs incurred prior years 0 500000 1700000
Actual costs incurred to date 500000 1700000 1980000
add: estimated costs to complete 300000 900000 220000
Total Estimated costs 200000 2600000 1760000

Estimate gross profit 800000 -1100000 -860000

-200000
POC 2.5 0.653846 1.125

ALWAYS KNOW FIRST IF THE CONTRACT IS PROFITABLE.

1000000
0
1000000

197000
280000
477000
53000
530000

-240000

0.9