Set up a spreadsheet to solve Problem 1.

In Problem 1, 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 a 5% 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 5% retention from the subcontractor’s payment. The construction company pays for labor weekly. The projected monthly material, labor, and subcontractor costs as well as the amount the construction company will bill the project’s owner each month are shown in the following table. 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 theproject?

Transcribed Image Text:

COSTS MATERIALS ($) 8,800 14,200 21,000 6,800 5,100 4,100 60,000 LABOR ($) 8,100 11,900 19,800 7,600 7,000 4,100 58,500 SUB. ($) 13,100 31,400 31,700 28,100 17,900 9,300 131,500 MONTH BILL TO OWNER () 33,000 63,200 79,800 46,800 33,000 19,200 275,000 Total