Question
In: Accounting
Brady Construction Company contracted to build an apartment complex for a price of $5,800,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $5,800,000. Construction began in 2021 and
was completed in 2023. 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 | 2021 | 2022 | 2023 | 2021 | 2022 | 2023 | ||||||
| 1 | 1,580 | 2,370 | 1,140 | 3,510 | 1,140 | — | ||||||
| 2 | 1,580 | 1,140 | 2,720 | 3,510 | 2,720 | — | ||||||
| 3 | 1,580 | 2,370 | 2,240 | 3,510 | 2,140 | — | ||||||
| 4 | 580 | 3,080 | 1,160 | 4,060 | 915 | — | ||||||
| 5 | 580 | 3,080 | 1,860 | 4,060 | 2,140 | — | ||||||
| 6 | 580 | 3,080 | 2,600 | 5,400 | 2,420 | — | ||||||
Required:
Complete the following table. (Do not round intermediate
calculations. Enter answers in dollars. Round your final answers to
the nearest whole dollar. Negative amounts should be indicated by a
minus sign.)
Solutions
Expert Solution
Solution:
| Computation of % of completion, revenue recognition and Gross Profit - Brady Construction Company (Situation 1) | |||||||||
| 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) | |
| 2021 | $1,580,000 | $1,580,000 | $5,090,000 | 31.04% | $5,800,000 | $1,800,393 | $1,800,393 | $220,393 | |
| 2022 | $2,370,000 | $3,950,000 | $5,090,000 | 77.60% | $5,800,000 | $4,500,982 | $2,700,589 | $330,589 | |
| 2023 | $1,140,000 | $5,090,000 | $5,090,000 | 100.00% | $5,800,000 | $5,800,000 | $1,299,018 | $159,018 | |
| Computation of % of completion, revenue recognition and Gross Profit - Brady Construction Company (Situation 2) | |||||||||
| 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) | |
| 2021 | $1,580,000 | $1,580,000 | $5,090,000 | 31.04% | $5,800,000 | $1,800,393 | $1,800,393 | $220,393 | |
| 2022 | $1,140,000 | $2,720,000 | $5,440,000 | 50.00% | $5,800,000 | $2,900,000 | $1,099,607 | -$40,393 | |
| 2023 | $2,720,000 | $5,440,000 | $5,440,000 | 100.00% | $5,800,000 | $5,800,000 | $2,900,000 | $180,000 | |
| Computation of % of completion, revenue recognition and Gross Profit - Brady Construction Company (Situation 3) | |||||||||
| 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) | |
| 2021 | $1,580,000 | $1,580,000 | $5,090,000 | 31.04% | $5,800,000 | $1,800,393 | $1,800,393 | $220,393 | $1,800,393 - $1,580,000 |
| 2022 | $2,370,000 | $3,950,000 | $6,090,000 | 64.86% | $5,800,000 | $3,761,905 | $1,961,512 | -$510,393 | $5,800,000 - $6,090,000 - $220,393 |
| 2023 | $2,240,000 | $6,190,000 | $6,190,000 | 100.00% | $5,800,000 | $5,800,000 | $2,038,095 | -$100,000 | $5,800,000 - $6,190,000 - $220,393 + $510,393 |
| Computation of % of completion, revenue recognition and Gross Profit - Brady Construction Company (Situation 4) | |||||||||
| 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) | |
| 2021 | $580,000 | $580,000 | $4,640,000 | 12.50% | $5,800,000 | $725,000 | $725,000 | $145,000 | |
| 2022 | $3,080,000 | $3,660,000 | $4,575,000 | 80.00% | $5,800,000 | $4,640,000 | $3,915,000 | $835,000 | |
| 2023 | $1,160,000 | $4,820,000 | $4,820,000 | 100.00% | $5,800,000 | $5,800,000 | $1,160,000 | $0 | |
| Computation of % of completion, revenue recognition and Gross Profit - Brady Construction Company (Situation 5) | |||||||||
| 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) | |
| 2021 | $580,000 | $580,000 | $4,640,000 | 12.50% | $5,800,000 | $725,000 | $725,000 | $145,000 | |
| 2022 | $3,080,000 | $3,660,000 | $5,800,000 | 63.10% | $5,800,000 | $3,660,000 | $2,935,000 | -$145,000 | |
| 2023 | $1,860,000 | $5,520,000 | $5,520,000 | 100.00% | $5,800,000 | $5,800,000 | $2,140,000 | $280,000 | |
| Computation of % of completion, revenue recognition and Gross Profit - Brady Construction Company (Situation 6) | |||||||||
| 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) | |
| 2021 | $580,000 | $580,000 | $5,980,000 | 9.70% | $5,800,000 | $562,542 | $562,542 | -$180,000 | $5,800,000 - 5,980,000 |
| 2022 | $3,080,000 | $3,660,000 | $6,080,000 | 60.20% | $5,800,000 | $3,491,447 | $2,928,906 | -$100,000 | $5,800,000 - 6,080,000 + $180,000 |
| 2023 | $2,600,000 | $6,260,000 | $6,260,000 | 100.00% | $5,800,000 | $5,800,000 | $2,308,553 | -$180,000 | $5,800,000 - 6,260,000 + $180,000 + $100,000 |
| Computation of Gross Profit - Revenue on completion - Brady Construction Company (Situation 1) | |||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) |
Contract Price (D) |
Gross Profit |
| 2021 | $1,580,000 | $1,580,000 | $5,090,000 | $5,800,000 | $0 |
| 2022 | $2,370,000 | $3,950,000 | $5,090,000 | $5,800,000 | $0 |
| 2023 | $1,140,000 | $5,090,000 | $5,090,000 | $5,800,000 | $710,000 |
| Computation of Gross Profit - Revenue on completion - Brady Construction Company (Situation 2) | |||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) |
Contract Price (D) |
Gross Profit |
| 2021 | $1,580,000 | $1,580,000 | $5,090,000 | $5,800,000 | $0 |
| 2022 | $1,140,000 | $2,720,000 | $5,440,000 | $5,800,000 | $0 |
| 2023 | $2,720,000 | $5,440,000 | $5,440,000 | $5,800,000 | $360,000 |
| Computation of Gross Profit - Revenue on completion - Brady Construction Company (Situation 3) | |||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) |
Contract Price (D) |
Gross Profit |
| 2021 | $1,580,000 | $1,580,000 | $5,090,000 | $5,800,000 | $0 |
| 2022 | $2,370,000 | $3,950,000 | $6,090,000 | $5,800,000 | -$290,000 |
| 2023 | $2,240,000 | $6,190,000 | $6,190,000 | $5,800,000 | -$100,000 |
| Computation of Gross Profit - Revenue on completion - Brady Construction Company (Situation 4) | |||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) |
Contract Price (D) |
Gross Profit |
| 2021 | $580,000 | $580,000 | $4,640,000 | $5,800,000 | $0 |
| 2022 | $3,080,000 | $3,660,000 | $4,575,000 | $5,800,000 | $0 |
| 2023 | $1,160,000 | $4,820,000 | $4,820,000 | $5,800,000 | $980,000 |
| Computation of Gross Profit - Revenue on completion - Brady Construction Company (Situation 5) | |||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) |
Contract Price (D) |
Gross Profit |
| 2021 | $580,000 | $580,000 | $4,640,000 | $5,800,000 | $0 |
| 2022 | $3,080,000 | $3,660,000 | $5,800,000 | $5,800,000 | $0 |
| 2023 | $1,860,000 | $5,520,000 | $5,520,000 | $5,800,000 | $280,000 |
| Computation of Gross Profit - Revenue on completion - Brady Construction Company (Situation 6) | |||||
| Year | Actual cost incurred (A) | Total cost incurred till date (B) | Total estimated Cost ( C ) |
Contract Price (D) |
Gross Profit |
| 2021 | $580,000 | $580,000 | $5,980,000 | $5,800,000 | -$180,000 |
| 2022 | $3,080,000 | $3,660,000 | $6,080,000 | $5,800,000 | -$100,000 |
| 2023 | $2,600,000 | $6,260,000 | $6,260,000 | $5,800,000 | -$180,000 |
| Gross Profit (Loss) Recognized | ||||||
| Situation | Revenue Recognized over time | Revenue recognized upon completion | ||||
| 2021 | 2022 | 2023 | 2021 | 2022 | 2023 | |
| 1 | $220,393 | $330,589 | $159,018 | $0 | $0 | $710,000 |
| 2 | $220,393 | -$40,393 | $180,000 | $0 | $0 | $360,000 |
| 3 | $220,393 | -$510,393 | -$100,000 | $0 | -$290,000 | -$100,000 |
| 4 | $145,000 | $835,000 | $0 | $0 | $0 | $980,000 |
| 5 | $145,000 | -$145,000 | $280,000 | $0 | $0 | $280,000 |
| 6 | -$180,000 | -$100,000 | -$180,000 | -$180,000 | -$100,000 | -$180,000 |
ekkarill92 answered 1 year agoRelated Solutions
Brady Construction Company contracted to build an apartment complex for a price of $5,200,000. Construction began...
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...
Brady Construction Company contracted to build an apartment complex for a price of $6,000,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $6,000,000. 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
1,600
2,430
1,200
3,630
1,200
—
2
1,600...
Brady Construction Company contracted to build an apartment complex for a price of $5,200,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $5,200,000. Construction began in 2021 and
was completed in 2023. 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
2021
2022
2023
2021
2022
2023
1
1,520
2,190
960
3,150
960
—
2
1,520...
Brady Construction Company contracted to build an apartment complex for a price of $5,200,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $5,200,000. Construction began in 2021 and
was completed in 2023. 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 2021 2022 2023 2021 2022 2023 1 1,520 2,190 960
3,150 960 — 2 1,520...
Brady Construction Company contracted to build an apartment complex for a price of $6,800,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $6,800,000. 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
1,680
2,670
1,440
4,110
1,440
—
2
1,680...
Brady Construction Company contracted to build an apartment complex for a price of $6,900,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $6,900,000. 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
1,690
2,700
1,470
4,170
1,470
—
2
1,690...
Brady Construction Company contracted to build an apartment complex for a price of $6,300,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $6,300,000. 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 1,630 2,520 1,290
3,810 1,290 — 2 1,630...
Brady Construction Company contracted to build an apartment complex for a price of $6,400,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $6,400,000. 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
1,640
2,550
1,320
3,870
1,320
—
2
1,640...
Brady Construction Company contracted to build an apartment complex for a price of $6,400,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $6,400,000. 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
1,640
2,550
1,320
3,870
1,320
—
2
1,640...
Brady Construction Company contracted to build an apartment complex for a price of $5,700,000. Construction began...
Brady Construction Company contracted to build an apartment
complex for a price of $5,700,000. 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
1,570
2,340
1,110
3,450
1,110
—
2
1,570...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Research supports the idea that - 30 minutes of activity is optimal for weight loss -...
- Instructions: Complete the following case study and upload it to the assignment section prior to the...
- Compare and contrast two of the personality theories in psychology. (250 words)
- Language:c++ choice b and c dont display the file rearranged why is that and how can...
- In Python Write a function to read a Sudoku board from an input string. The input...
- In the game of Lucky Sevens, the player rolls a pair of dice. If the dots...
- An organization faces several internal and external risks in economic decision, such as high competition, failure...
ADVERTISEMENT