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

Related 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
ADVERTISEMENT