9. A construction company is negotiating on a construction project with a six-month duration. On the...

Transcribed Image Text:

9. A construction company is negotiating on a construction project with a six-month duration. On the last day of each month the construction company may bill the owner for the work completed during the month. The owner pays the monthly bills one month after they are received. The owner also holds 10% retention. Final payment is expected one month after completion of the project and includes payment of the retention. The construction company pays material suppliers in full when it receives payment from the owner. The construction company pays subcontractors when it receives payment from the owner but withholds 10% from the subcontractor's payment. The construction company pays for labor weekly. The projected monthly material, labor, and subcontractor costs are shown in Table 2. Determine the monthly cash flows and the total cash generated by the project at the end of each month and just before each payment is received from the project's owner. What is the maximum amount of cash invested by the company during the completion of the project? (29 points) Table 2 - Data for Problem 9 Costs Month Materials ($) Labor ($) Sub. ($) Bill to Owner ($) 1 33,700 25,300 35,600 101,200 2 54,100 42,400 125,200 237,200 3 69,600 77,900 93,600 258,000 4 17,200 17,900 105,700 150,700 5 14,700 21,900 60,400 103,800 6 CO 11,600 12,700 35,600 64,100 Total 200,900 198,100 456,100 915,000 9. A construction company is negotiating on a construction project with a six-month duration. On the last day of each month the construction company may bill the owner for the work completed during the month. The owner pays the monthly bills one month after they are received. The owner also holds 10% retention. Final payment is expected one month after completion of the project and includes payment of the retention. The construction company pays material suppliers in full when it receives payment from the owner. The construction company pays subcontractors when it receives payment from the owner but withholds 10% from the subcontractor's payment. The construction company pays for labor weekly. The projected monthly material, labor, and subcontractor costs are shown in Table 2. Determine the monthly cash flows and the total cash generated by the project at the end of each month and just before each payment is received from the project's owner. What is the maximum amount of cash invested by the company during the completion of the project? (29 points) Table 2 - Data for Problem 9 Costs Month Materials ($) Labor ($) Sub. ($) Bill to Owner ($) 1 33,700 25,300 35,600 101,200 2 54,100 42,400 125,200 237,200 3 69,600 77,900 93,600 258,000 4 17,200 17,900 105,700 150,700 5 14,700 21,900 60,400 103,800 6 CO 11,600 12,700 35,600 64,100 Total 200,900 198,100 456,100 915,000