Case 005Earnings quality and adjustmentsCore
An infrastructure contractor raises its cost estimate on a contract that is 60% complete. How much profit is reversed this year, and what changes if the contract turns loss-making?
1The situation
Setuvardhan Infra Projects signed a fixed-price contract for Rs 1,000 crore with an estimated total cost of Rs 800 crore. It recognises revenue over time on a cost-to-cost basis: the share of estimated total cost incurred so far sets the share of revenue recognised.
By last year end it had spent Rs 480 crore, 60% of the estimate, and booked Rs 600 crore of revenue and Rs 120 crore of profit. This year it spent another Rs 60 crore, taking cost to Rs 540 crore, and at year end engineers revised the estimate of total cost to Rs 900 crore.
2Your task
What does the revision do to this year's profit, and what happens instead if the estimate rises to Rs 1,050 crore?
Quick check
If the estimate rises to Rs 1,050 crore, how much profit does this year's income statement lose on the contract?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
At a Rs 900 crore estimate, this year reverses Rs 60 crore: expected profit falls to Rs 100 crore, 60% of it is Rs 60 crore, and Rs 120 crore was already booked. At Rs 1,050 crore the contract loses Rs 50 crore, and the full loss is recognised immediately, so cumulative profit swings from plus Rs 120 crore to minus Rs 50 crore, a Rs 170 crore hit this year.
Step 1Why does one estimate change hit one year so hard?
Under cost-to-costA way to measure progress on a long contract: cost incurred so far divided by estimated total cost gives the share of revenue to recognise. accounting, every year's revenue depends on the latest estimate of total cost. When the estimate changes, the method does not restate past years; it recalculates cumulative profit on the new estimate and puts the whole difference in the current year. A change in estimate is caught up in one year, so a small revision late in a contract can wipe out years of booked profit. Picture a tailor who charged for three quarters of a suit, then finds the cloth costs more; the correction lands on the day he notices.
Step 2What happens at a Rs 900 crore estimate?
Recompute from scratch. Rs 540 crore spent against Rs 900 crore expected is still 60% complete, so cumulative revenue stays at Rs 600 crore and cumulative profit is Rs 600 crore less Rs 540 crore of cost, Rs 60 crore. Rs 120 crore was booked last year, so this year shows nil revenue on the contract, Rs 60 crore of cost and a Rs 60 crore loss.
| Rs crore | Last year end | Estimate 900 | Estimate 1,050 |
|---|---|---|---|
| Cost incurred to date | 480 | 540 | 540 |
| Estimated total cost | 800 | 900 | 1,050 |
| Percent complete | 60% | 60% | 51.4% |
| Revenue to date | 600 | 600 | 514.3 |
| Profit or loss on work done | 120 | 60 | -25.7 |
| Provision for remaining loss | 24.3 | ||
| Cumulative profit | 120 | 60 | -50 |
| Hit to this year | -60 | -170 |
Step 3Why is a loss-making contract treated differently?
At Rs 1,050 crore the contract will lose Rs 50 crore in total. Progress falls to 51.4%, revenue to date to Rs 514.3 crore, and the work done shows a loss of Rs 25.7 crore. Accounting does not let the company spread the rest of the loss over future work: the remaining Rs 24.3 crore is provided now, as an onerous contractA contract whose unavoidable costs exceed the benefits expected from it. The expected loss is recognised as soon as it is foreseen.. Profits are recognised as earned; losses are recognised as soon as they are expected. That asymmetry is deliberate.
Step 4What does an analyst do with this?
Look for the pressure before the revision. Contract assets, revenue recognised but not yet billed, growing faster than revenue is the classic warning: management has been booking progress the client has not agreed to pay for. A cost estimate that never moves on a three-year project is another; real projects drift. When a contractor's margins are suspiciously smooth across many contracts, the estimates are doing the smoothing. Ask how many contracts had estimate revisions this year and their total effect; well-run contractors disclose it.
Where candidates lose it
Most candidates spread the change: they say the remaining 40% of the contract will now earn less. Cost-to-cost does not work that way. Cumulative profit is recalculated on the new estimate and the whole correction lands in the current year.
The second miss is treating the loss case like the profit case and booking only 51% of the loss. An expected loss is provided in full at once.
What the interviewer asks next
- How would this contract show up on the balance sheet as a contract asset or liability?
- Management argues the client will pay a Rs 80 crore variation claim. When can that be counted?
- Why might a contractor be reluctant to revise estimates, and what does an auditor test?
Company names and figures are illustrative.
