Question
In: Accounting
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 1,520 960 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.
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 | $1,520,000 | $1,520,000 | $4,670,000 | 32.55% | $5,200,000 | $1,692,505 | $1,692,505 | $172,505 | |
| 2022 | $2,190,000 | $3,710,000 | $4,670,000 | 79.44% | $5,200,000 | $4,131,049 | $2,438,544 | $248,544 | |
| 2023 | $960,000 | $4,670,000 | $4,670,000 | 100.00% | $5,200,000 | $5,200,000 | $1,068,951 | $108,951 | |
| 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 | $1,520,000 | $1,520,000 | $4,670,000 | 32.55% | $5,200,000 | $1,692,505 | $1,692,505 | $172,505 | |
| 2022 | $960,000 | $2,480,000 | $4,960,000 | 50.00% | $5,200,000 | $2,600,000 | $907,495 | -$52,505 | |
| 2023 | $2,480,000 | $4,960,000 | $4,960,000 | 100.00% | $5,200,000 | $5,200,000 | $2,600,000 | $120,000 | |
| 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 | $1,520,000 | $1,520,000 | $4,670,000 | 32.55% | $5,200,000 | $1,692,505 | $1,692,505 | $172,505 | $1,692,505 - $1,520,000 |
| 2022 | $2,190,000 | $3,710,000 | $5,370,000 | 69.09% | $5,200,000 | $3,592,551 | $1,900,046 | -$342,505 | $5,200,000 - $5,370,000 - $172,505 |
| 2023 | $1,760,000 | $5,470,000 | $5,470,000 | 100.00% | $5,200,000 | $5,200,000 | $1,607,449 | -$100,000 | $5,200,000 - $5,470,000 - $172,505 + $342,505 |
| 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 | $520,000 | $520,000 | $4,160,000 | 12.50% | $5,200,000 | $650,000 | $650,000 | $130,000 | |
| 2022 | $3,020,000 | $3,540,000 | $4,425,000 | 80.00% | $5,200,000 | $4,160,000 | $3,510,000 | $490,000 | |
| 2023 | $1,040,000 | $4,580,000 | $4,580,000 | 100.00% | $5,200,000 | $5,200,000 | $1,040,000 | $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 | $520,000 | $520,000 | $4,160,000 | 12.50% | $5,200,000 | $650,000 | $650,000 | $130,000 | |
| 2022 | $3,020,000 | $3,540,000 | $5,200,000 | 68.08% | $5,200,000 | $3,540,000 | $2,890,000 | -$130,000 | |
| 2023 | $1,440,000 | $4,980,000 | $4,980,000 | 100.00% | $5,200,000 | $5,200,000 | $1,660,000 | $220,000 | |
| 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 | $520,000 | $520,000 | $5,320,000 | 9.77% | $5,200,000 | $508,271 | $508,271 | -$120,000 | $5,200,000 - 5,320,000 |
| 2022 | $3,020,000 | $3,540,000 | $5,420,000 | 65.31% | $5,200,000 | $3,396,310 | $2,888,039 | -$100,000 | $5,200,000 - 5,420,000 + $120,000 |
| 2023 | $2,000,000 | $5,540,000 | $5,540,000 | 100.00% | $5,200,000 | $5,200,000 | $1,803,690 | -$120,000 | $5,200,000 - 5,540,000 + $120,000 + $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 | $1,520,000 | $1,520,000 | $4,670,000 | $5,200,000 | $0 |
| 2022 | $2,190,000 | $3,710,000 | $4,670,000 | $5,200,000 | $0 |
| 2023 | $960,000 | $4,670,000 | $4,670,000 | $5,200,000 | $530,000 |
| 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 | $1,520,000 | $1,520,000 | $4,670,000 | $5,200,000 | $0 |
| 2022 | $960,000 | $2,480,000 | $4,960,000 | $5,200,000 | $0 |
| 2023 | $2,480,000 | $4,960,000 | $4,960,000 | $5,200,000 | $240,000 |
| 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 | $1,520,000 | $1,520,000 | $4,670,000 | $5,200,000 | $0 |
| 2022 | $2,190,000 | $3,710,000 | $5,370,000 | $5,200,000 | -$170,000 |
| 2023 | $1,760,000 | $5,470,000 | $5,470,000 | $5,200,000 | -$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 | $520,000 | $520,000 | $4,160,000 | $5,200,000 | $0 |
| 2022 | $3,020,000 | $3,540,000 | $4,425,000 | $5,200,000 | $0 |
| 2023 | $1,040,000 | $4,580,000 | $4,580,000 | $5,200,000 | $620,000 |
| 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 | $520,000 | $520,000 | $4,160,000 | $5,200,000 | $0 |
| 2022 | $3,020,000 | $3,540,000 | $5,200,000 | $5,200,000 | $0 |
| 2023 | $1,440,000 | $4,980,000 | $4,980,000 | $5,200,000 | $220,000 |
| 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 | $520,000 | $520,000 | $5,320,000 | $5,200,000 | -$120,000 |
| 2022 | $3,020,000 | $3,540,000 | $5,420,000 | $5,200,000 | -$100,000 |
| 2023 | $2,000,000 | $5,540,000 | $5,540,000 | $5,200,000 | -$120,000 |
| Gross Profit (Loss) Recognized | ||||||
| Situation | Revenue Recognized over time | Revenue recognized upon completion | ||||
| 2021 | 2022 | 2023 | 2021 | 2022 | 2023 | |
| 1 | $172,505 | $248,544 | $108,951 | $0 | $0 | $530,000 |
| 2 | $172,505 | -$52,505 | $120,000 | $0 | $0 | $240,000 |
| 3 | $172,505 | -$342,505 | -$100,000 | $0 | -$170,000 | -$100,000 |
| 4 | $130,000 | $490,000 | $0 | $0 | $0 | $620,000 |
| 5 | $130,000 | -$130,000 | $220,000 | $0 | $0 | $220,000 |
| 6 | -$120,000 | -$100,000 | -$120,000 | -$120,000 | -$100,000 | -$120,000 |
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 $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 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 $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...
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 $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...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Question #1 C4H10O with a butanol combustion cycle (formation enthalpy-332,000 kJ / kmol) 25 per cent...
- Suppose a survey revealed that 19% of 494 respondents said they had in the past sold...
- Topic: Choose a company which are you are starting, and a main product or service that...
- 4. Why did the United States and the Soviet Union find themselves in a “Cold War”...
- The Facts: Ann and Bill decided to start a coffee shop. They agreed Bill would provide...
- MARGI sells different types of wine. Customers place orders to the most popular “Summer Wine” at...
- A firm's bonds have a maturity of 8 years with a $1,000 face value, have an...
ADVERTISEMENT