In: Accounting
Mann Construction Co. uses the percentage-of-completion method of accounting. During 20X5, Mann contracts to build an apartment complex for Dan for $30mn. Mann estimates that total costs would amount to $22mn over the period of construction. | |
In connection with this contract, Mann incurs $3mn of construction costs during 20X5. Mann bills and collects $4mn from Dan in 20X5. | |
What amount should Mann recognize as gross profit for 20X5? | |
A. | $4,000,000 |
B. | $3,000,000 |
C. | $1,000,000 |
D. | $1,090,909 |
Fam Construction Company's contract requires the construction of a bridge in three years. The expected total cost of the bridge is $3mn, and Frame will receive $3.80mn for the project. The actual costs incurred to complete the project were $800,000, $900,000, and $1,300,000, respectively, during each of the three years. Progress payments received by Frame were $1,000,000, $1,200,000, and $1,600,000 in each year, respectively. Assuming that the percentage-of-completion method is used, what amount of gross profit should Frame report during the last year of the project? | |
A. | $800,000 |
B. | $586,667 |
C. | $346,667 |
D. | $453,333 |
Part 1 |
||
Correct Answer (D) $ 1090909 |
||
(A) |
Total Estimated Cost |
$ 22,000,000.00 |
(B) |
Cost Incurred till 20X5 |
$ 3,000,000.00 |
(C=B/A) |
%of completion |
13.64% |
(D) |
Total Contract Revenue |
$ 30,000,000.00 |
(E=D*C) |
Revenue to recognize |
$ 4,090,909.09 |
Less: Cost |
$ 3,000,000.00 |
|
Gross profit |
$ 1,090,909.09 |
Part 2 |
||||
Correct Answer (C ) $ 346667. |
||||
Year 1 |
Year 2 |
Year 3 |
||
Contract Price |
$ 3,800,000.00 |
$ 3,800,000.00 |
$ 3,800,000.00 |
|
Less- Estimated Cost |
||||
Cost to date |
$ 800,000.00 |
$ 1,700,000.00 |
$ 3,000,000.00 |
|
Cost To complete |
$ 2,200,000.00 |
$ 1,300,000.00 |
$ - |
|
Total Cost |
$ 3,000,000.00 |
$ 3,000,000.00 |
$ 3,000,000.00 |
|
Gross Profit |
$ 800,000.00 |
$ 800,000.00 |
$ 800,000.00 |
|
Percentage Cpmplete |
26.67% |
56.67% |
100.00% |
|
Revenue |
||||
Total Revenue |
$ 3,800,000.00 |
$ 3,800,000.00 |
$ 3,800,000.00 |
|
Percentage |
26.67% |
56.67% |
100.00% |
|
$ 1,013,333.33 |
$ 2,153,333.33 |
$ 3,800,000.00 |
||
Less-Revenue of Previous Year |
$ - |
$ 1,013,333.33 |
$ 2,153,333.33 |
|
Current year revenue |
$ 1,013,333.33 |
$ 1,140,000.00 |
$ 1,646,666.67 |
|
Gross profit |
||||
Revenue |
$ 1,013,333.33 |
$ 2,153,333.33 |
$ 3,800,000.00 |
|
Cost |
$ 800,000.00 |
$ 1,700,000.00 |
$ 3,000,000.00 |
|
Gross Profit |
$ 213,333.33 |
$ 453,333.33 |
$ 800,000.00 |
|
Less Gross Profit of previous year |
$ - |
$ 213,333.33 |
$ 453,333.33 |
|
Gross profit To be Recognised in Current Year |
$ 213,333.33 |
$ 240,000.00 |
$ 346,666.67 |
|