In: Accounting
2018
2019
2020
Costs to
date
$1,500,000
$4,000,000
$6,200,000
Cost to
complete
$4,500,000
$2,200,000
$0
Amounts billed to date
$1,400,000
$5,800,000
$9,000,000
Amounts collected to date
$1,300,000
$4,300,000
$9,000,000
Determine the gross profit to be recognized for
2018 2019 2020
Year | Gross Profit Recognised |
2018 | 750000 |
2019 | 1056452 |
2020 | 993548 |
Working Note:
Percentage of completion | |||||
Numerator | / | Denominator | = | % of completion | |
Actual Costs to date | Estimated total costs | ||||
2018 | 1500000 | 6000000 | 25% | ||
2019 | 4000000 | 6200000 | 65% | ||
2020 | 6200000 | 6200000 | 100% | ||
2018 | |||||
To date | Recognised in previous year | Recognised in 2018 | |||
Construction Revenue | 2250000 | 0 | 2250000 | ||
Construction Expense | 1500000 | 0 | 1500000 | ||
Gross Profit (loss) | 750000 | 0 | 750000 | ||
2019 | |||||
To date | Recognised in previous year | Recognised in 2019 | |||
Construction Revenue | 5806452 | 2250000 | 3556452 | ||
Construction Expense | 4000000 | 1500000 | 2500000 | ||
Gross Profit (loss) | 1806452 | 750000 | 1056452 | ||
2020 | |||||
To date | Recognised in previous year | Recognised in 2020 | |||
Construction Revenue | 9000000 | 5806452 | 3193548 | ||
Construction Expense | 6200000 | 4000000 | 2200000 | ||
Gross Profit (loss) | 2800000 | 1806452 | 993548 |