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