Question
In: Accounting
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 | 1,470 | 3,160 | 4,170 | 3,160 | — | ||||||
| 3 | 1,690 | 2,700 | 3,120 | 4,170 | 3,020 | — | ||||||
| 4 | 690 | 3,190 | 1,380 | 4,830 | 970 | — | ||||||
| 5 | 690 | 3,190 | 2,630 | 4,830 | 3,020 | — | ||||||
| 6 | 690 | 3,190 | 3,700 | 6,455 | 3,410 | — | ||||||
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.)
Gross Profit (loss) Recogonized
Revenue Recogonized over time/Revenue Recogonized upon completed for situation 1-6 years 2018, 2019, 2020
Solutions
Expert Solution
Solution:
Gross Profit when Revenue recgonized over time:
| Computation of % of 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) |
| 2018 | $1,690,000 | $1,690,000 | $5,860,000 | 28.84% | $6,900,000 | $1,989,932 | $1,989,932 | $299,932 |
| 2019 | $2,700,000 | $4,390,000 | $5,860,000 | 74.91% | $6,900,000 | $5,169,113 | $3,179,181 | $479,181 |
| 2020 | $1,470,000 | $5,860,000 | $5,860,000 | 100.00% | $6,900,000 | $6,900,000 | $1,730,887 | $260,887 |
| Computation of 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) |
| 2018 | $1,690,000 | $1,690,000 | $5,860,000 | 28.84% | $6,900,000 | $1,989,932 | $1,989,932 | $299,932 |
| 2019 | $1,470,000 | $3,160,000 | $6,320,000 | 50.00% | $6,900,000 | $3,450,000 | $1,460,068 | -$9,932 |
| 2020 | $3,160,000 | $6,320,000 | $6,320,000 | 100.00% | $6,900,000 | $6,900,000 | $3,450,000 | $290,000 |
| Computation of 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) | |
| 2018 | $1,690,000 | $1,690,000 | $5,860,000 | 28.84% | $6,900,000 | $1,989,932 | $1,989,932 | $299,932 | $1,989,932 - $1,690,000 |
| 2019 | $2,700,000 | $4,390,000 | $7,410,000 | 59.24% | $6,900,000 | $4,087,854 | $2,097,923 | -$809,932 | $6,900,000 - $7,410,000 - $299,932 |
| 2020 | $3,120,000 | $7,510,000 | $7,510,000 | 100.00% | $6,900,000 | $6,900,000 | $2,812,146 | -$100,000 | $6,900,000 - $7,510,000 - $299,932 + $809,932 |
| Computation of 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) |
| 2018 | $690,000 | $690,000 | $5,520,000 | 12.50% | $6,900,000 | $862,500 | $862,500 | $172,500 |
| 2019 | $3,190,000 | $3,880,000 | $4,850,000 | 80.00% | $6,900,000 | $5,520,000 | $4,657,500 | $1,467,500 |
| 2020 | $1,380,000 | $5,260,000 | $5,260,000 | 100.00% | $6,900,000 | $6,900,000 | $1,380,000 | $0 |
| Computation of 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) |
| 2018 | $690,000 | $690,000 | $5,520,000 | 12.50% | $6,900,000 | $862,500 | $862,500 | $172,500 |
| 2019 | $3,190,000 | $3,880,000 | $6,900,000 | 56.23% | $6,900,000 | $3,880,000 | $3,017,500 | -$172,500 |
| 2020 | $2,630,000 | $6,510,000 | $6,510,000 | 100.00% | $6,900,000 | $6,900,000 | $3,020,000 | $390,000 |
| Computation of 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) | |
| 2018 | $690,000 | $690,000 | $7,145,000 | 9.66% | $6,900,000 | $666,340 | $666,340 | -$245,000 | $6,900,000 - $7,145,000 |
| 2019 | $3,190,000 | $3,880,000 | $7,290,000 | 53.22% | $6,900,000 | $3,672,428 | $3,006,088 | -$145,000 | $6,900,000 - $7,290,000 + $245,000 |
| 2020 | $3,700,000 | $7,580,000 | $7,580,000 | 100.00% | $6,900,000 | $6,900,000 | $3,227,572 | -$290,000 | $6,900,000 - $7,580,000 + $245,000 + $145,000 |
Gross Profit when revenue regonized upon completion:
| 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 |
| 2018 | $1,690,000 | $1,690,000 | $5,860,000 | $6,900,000 | $0 |
| 2019 | $2,700,000 | $4,390,000 | $5,860,000 | $6,900,000 | $0 |
| 2020 | $1,470,000 | $5,860,000 | $5,860,000 | $6,900,000 | $1,040,000 |
| 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 |
| 2018 | $1,690,000 | $1,690,000 | $5,860,000 | $6,900,000 | $0 |
| 2019 | $1,470,000 | $3,160,000 | $6,320,000 | $6,900,000 | $0 |
| 2020 | $3,160,000 | $6,320,000 | $6,320,000 | $6,900,000 | $580,000 |
| 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 |
| 2018 | $1,690,000 | $1,690,000 | $5,860,000 | $6,900,000 | $0 |
| 2019 | $2,700,000 | $4,390,000 | $7,410,000 | $6,900,000 | -$510,000 |
| 2020 | $3,120,000 | $7,510,000 | $7,510,000 | $6,900,000 | -$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 |
| 2018 | $690,000 | $690,000 | $5,520,000 | $6,900,000 | $0 |
| 2019 | $3,190,000 | $3,880,000 | $4,850,000 | $6,900,000 | $0 |
| 2020 | $1,380,000 | $5,260,000 | $5,260,000 | $6,900,000 | $1,640,000 |
| 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 |
| 2018 | $690,000 | $690,000 | $5,520,000 | $6,900,000 | $0 |
| 2019 | $3,190,000 | $3,880,000 | $6,900,000 | $6,900,000 | $0 |
| 2020 | $2,630,000 | $6,510,000 | $6,510,000 | $6,900,000 | $390,000 |
| 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 |
| 2018 | $690,000 | $690,000 | $7,145,000 | $6,900,000 | -$245,000 |
| 2019 | $3,190,000 | $3,880,000 | $7,290,000 | $6,900,000 | -$145,000 |
| 2020 | $3,700,000 | $7,580,000 | $7,580,000 | $6,900,000 | -$290,000 |
ekkarill92 answered 1 year agoRelated Solutions
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 $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 $6,300,000. 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
- A)Given a generic array with ‘n’ items (not only integers). Give a solution for checking whether...
- Explain virtualization as a key technology in cloud computing environments, as well as the purpose of...
- A system is set up to take raw grading information from the console and calculate a...
- I have an 8 by 8 array that has values ranging from 1-64. I am wanting...
- The background information and instruction of the question is provided below, and i only asked for...
- Which business or industry sectors have the most startups companies that consider a small and medium...
- 16. Cost of trade credit Firms usually offer their customers some form of trade credit. This...
ADVERTISEMENT