In: Accounting
Brady Construction Company contracted to build an apartment
complex for a price of $5,200,000. Construction began in 2018 and
was completed in 2020. The following is a series of independent
situations, numbered 1 through 6, involving differing costs for the
project. All costs are stated in thousands of dollars.
Estimated Costs to Complete | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Costs Incurred During Year |
(As of the End of the Year) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Situation |
2018 |
2019 |
2020 |
2018 |
2019 |
2020 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1 | 1,520 | 2,190 | 960 | 3,150 | 960 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | 1,520 | 960 | 2,480 | 3,150 | 2,480 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | 1,520 | 2,190 | 1,760 | 3,150 | 1,660 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | 520 | 3,020 | 1,040 | 3,640 | 885 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | 520 | 3,020 | 1,440 | 3,640 | 1,660 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6 | 520 | 3,020 | 2,000 | 4,800 | 1,880 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Required:
Complete the following table. (Do not round intermediate calculations. Round your final answers to the nearest whole dollar. Negative amounts should be indicated by a minus sign.)
Thank You |
We follow the Percentage of completion method for revenue recognition in long-term construction contracts which span over more than one accounting periods. | ||||||||||||
Revenue recognised = Percentage of work completed in the period / Total contract value | ||||||||||||
Percentage of work completed = Expenditures Incurred from Inception to Date / Total Estimated Costs for the Contract | ||||||||||||
Based on above formula , we will calculate the percentage of work completed in each situation | ||||||||||||
Situation | 2016 | 2017 | 2018 | |||||||||
1 | 32.55% | 46.90% | 20.56% | |||||||||
2 | 32.55% | 19.35% | 48.10% | |||||||||
3 | 32.55% | 40.78% | 26.67% | |||||||||
4 | 12.50% | 68.25% | 19.25% | |||||||||
5 | 12.50% | 58.08% | 29.42% | |||||||||
6 | 9.77% | 55.72% | 34.51% | |||||||||
Answer | ||||||||||||
Situation | Revenue recognised over time | Cost incurred | Gross profit (loss) Recognised | |||||||||
2016 | 2017 | 2018 | 2016 | 2017 | 2018 | 2016 | 2017 | 2018 | ||||
1 | $1,692,505 | $2,438,544 | $1,068,951 | $1,520,000 | $2,190,000 | $960,000 | $172,505 | $248,544 | $108,951 | |||
2 | $1,692,505 | $1,006,452 | $2,501,043 | $1,520,000 | $960,000 | $2,480,000 | $172,505 | $46,452 | $21,043 | |||
3 | $1,692,505 | $2,120,670 | $1,386,824 | $1,520,000 | $2,190,000 | $1,760,000 | $172,505 | -$69,330 | -$373,176 | |||
4 | $650,000 | $3,548,927 | $1,001,073 | $520,000 | $3,020,000 | $1,040,000 | $130,000 | $528,927 | -$38,927 | |||
5 | $650,000 | $3,020,000 | $1,530,000 | $520,000 | $3,020,000 | $1,440,000 | $130,000 | $0 | $90,000 | |||
6 | $508,271 | $2,897,417 | $1,794,312 | $520,000 | $3,020,000 | $2,000,000 | -$11,729 | -$122,583 | -$205,688 | |||