In: Accounting
In 2018, the Westgate Construction Company entered into a
contract to construct a road for Santa Clara County for
$10,000,000. The road was completed in 2020. Information related to
the contract is as follows:
| 2018 | 2019 | 2020 | |||||||
| Cost incurred during the year | $ | 2,604,000 | $ | 4,032,000 | $ | 1,940,400 | |||
| Estimated costs to complete as of year-end | 5,796,000 | 1,764,000 | 0 | ||||||
| Billings during the year | 2,040,000 | 4,596,000 | 3,364,000 | ||||||
| Cash collections during the year | 1,820,000 | 4,000,000 | 4,180,000 | ||||||
Westgate recognizes revenue over time according to percentage of
completion.
rev: 09_15_2017_QC_CS-99734
Required:
1. Calculate the amount of revenue and gross profit (loss) to be recognized in each of the three years. (Do not round intermediate calculations. Loss amounts should be indicated with a minus sign.)
|
3. Complete the information required below to prepare a partial balance sheet for 2018 and 2019 showing any items related to the contract. (Do not round intermediate calculations.)
|
|||||||||||||||||||||||||||||||||||||||||
Solution 1:
| Computation of % of completion, revenue recognition and Gross Profit - Westgate Construction Company | ||||||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) | % of completion (D) (B/C) | Contract Price (E) |
Total Revenue to be recoganized (F) (E * D) | Revenue for current period (G) | Gross Profit (H) (G-A) |
| 2018 | $2,604,000 | $2,604,000 | $8,400,000 | 31.00% | $10,000,000 | $3,100,000 | $3,100,000 | $496,000 |
| 2019 | $4,032,000 | $6,636,000 | $8,400,000 | 79.00% | $10,000,000 | $7,900,000 | $4,800,000 | $768,000 |
| 2020 | $1,940,400 | $8,576,400 | $8,576,400 | 100.00% | $10,000,000 | $10,000,000 | $2,100,000 | $159,600 |
Solution 3:
| Westgate construction company | ||
| Balance Sheet (Partial) | ||
| As on December 31 | ||
| Particulars | 2018 | 2019 |
| Assets: | ||
| Current Assets: | ||
| Accounts Receivables 2018 - $2,040,000 - $1,820,000 2019 - $220,000 + $4,596,000 - $4,000,000 |
$220,000.00 | $816,000.00 |
| Cost and Profit in excess of
billing 2018 - $3,100,000 - $2,040,000 2019 - $1,060,000 + $4,800,000 - $4,596,000 |
$1,060,000.00 | $1,264,000.00 |
| Liabilities and stockholder's equity: | ||