Question
In: Accounting
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 | 1,440 | 3,120 | 4,110 | 3,120 | — | ||||||
| 3 | 1,680 | 2,670 | 3,040 | 4,110 | 2,940 | — | ||||||
| 4 | 680 | 3,180 | 1,360 | 4,760 | 965 | — | ||||||
| 5 | 680 | 3,180 | 2,560 | 4,760 | 2,940 | — | ||||||
| 6 | 680 | 3,180 | 3,600 | 6,355 | 3,320 | — | ||||||
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.)
Answer is not complete.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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) | |
| 2018 | $1,680,000 | $1,680,000 | $5,790,000 | 29.02% | $6,800,000 | $1,973,057 | $1,973,057 | $293,057 | |
| 2019 | $2,670,000 | $4,350,000 | $5,790,000 | 75.13% | $6,800,000 | $5,108,808 | $3,135,751 | $465,751 | |
| 2020 | $1,440,000 | $5,790,000 | $5,790,000 | 100.00% | $6,800,000 | $6,800,000 | $1,691,192 | $251,192 | |
| 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) | |
| 2018 | $1,680,000 | $1,680,000 | $5,790,000 | 29.02% | $6,800,000 | $1,973,057 | $1,973,057 | $293,057 | |
| 2019 | $1,440,000 | $3,120,000 | $6,240,000 | 50.00% | $6,800,000 | $3,400,000 | $1,426,943 | -$13,057 | |
| 2020 | $3,120,000 | $6,240,000 | $6,240,000 | 100.00% | $6,800,000 | $6,800,000 | $3,400,000 | $280,000 | |
| 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) | |
| 2018 | $1,680,000 | $1,680,000 | $5,790,000 | 29.02% | $6,800,000 | $1,973,057 | $1,973,057 | $293,057 | $1,973,057 - $1,680,000 |
| 2019 | $2,670,000 | $4,350,000 | $7,290,000 | 59.67% | $6,800,000 | $4,057,613 | $2,084,556 | -$783,057 | $6,800,000 - $7,290,000 - $293,057 |
| 2020 | $3,040,000 | $7,390,000 | $7,390,000 | 100.00% | $6,800,000 | $6,800,000 | $2,742,387 | -$100,000 | $6,800,000 - $7,390,000 - $293,057 + $783,057 |
| 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) | |
| 2018 | $680,000 | $680,000 | $5,440,000 | 12.50% | $6,800,000 | $850,000 | $850,000 | $170,000 | |
| 2019 | $3,180,000 | $3,860,000 | $4,825,000 | 80.00% | $6,800,000 | $5,440,000 | $4,590,000 | $1,410,000 | |
| 2020 | $1,360,000 | $5,220,000 | $5,220,000 | 100.00% | $6,800,000 | $6,800,000 | $1,360,000 | $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) | |
| 2018 | $680,000 | $680,000 | $5,440,000 | 12.50% | $6,800,000 | $850,000 | $850,000 | $170,000 | |
| 2019 | $3,180,000 | $3,860,000 | $6,800,000 | 56.76% | $6,800,000 | $3,860,000 | $3,010,000 | -$170,000 | |
| 2020 | $2,560,000 | $6,420,000 | $6,420,000 | 100.00% | $6,800,000 | $6,800,000 | $2,940,000 | $380,000 | |
| 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) | |
| 2018 | $680,000 | $680,000 | $7,035,000 | 9.67% | $6,800,000 | $657,285 | $657,285 | -$235,000 | $6,800,000 - 7,035,000 |
| 2019 | $3,180,000 | $3,860,000 | $7,180,000 | 53.76% | $6,800,000 | $3,655,710 | $2,998,425 | -$145,000 | $6,800,000 - 7,180,000 + $235,000 |
| 2020 | $3,600,000 | $7,460,000 | $7,460,000 | 100.00% | $6,800,000 | $6,800,000 | $3,144,290 | -$280,000 | $6,800,000 - 7,460,000 + $235,000 + $145,000 |
| 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 |
| 2018 | $1,680,000 | $1,680,000 | $5,790,000 | $6,800,000 | $0 |
| 2019 | $2,670,000 | $4,350,000 | $5,790,000 | $6,800,000 | $0 |
| 2020 | $1,440,000 | $5,790,000 | $5,790,000 | $6,800,000 | $1,010,000 |
| 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 | $1,680,000 | $1,680,000 | $5,790,000 | $6,800,000 | $0 |
| 2019 | $1,440,000 | $3,120,000 | $6,240,000 | $6,800,000 | $0 |
| 2020 | $3,120,000 | $6,240,000 | $6,240,000 | $6,800,000 | $560,000 |
| 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 | $1,680,000 | $1,680,000 | $5,790,000 | $6,800,000 | $0 |
| 2019 | $2,670,000 | $4,350,000 | $7,290,000 | $6,800,000 | -$490,000 |
| 2020 | $3,040,000 | $7,390,000 | $7,390,000 | $6,800,000 | -$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 | $680,000 | $680,000 | $5,440,000 | $6,800,000 | $0 |
| 2019 | $3,180,000 | $3,860,000 | $4,825,000 | $6,800,000 | $0 |
| 2020 | $1,360,000 | $5,220,000 | $5,220,000 | $6,800,000 | $1,580,000 |
| 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 | $680,000 | $680,000 | $5,440,000 | $6,800,000 | $0 |
| 2019 | $3,180,000 | $3,860,000 | $6,800,000 | $6,800,000 | $0 |
| 2020 | $2,560,000 | $6,420,000 | $6,420,000 | $6,800,000 | $380,000 |
| 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 | $680,000 | $680,000 | $7,035,000 | $6,800,000 | -$235,000 |
| 2019 | $3,180,000 | $3,860,000 | $7,180,000 | $6,800,000 | -$145,000 |
| 2020 | $3,600,000 | $7,460,000 | $7,460,000 | $6,800,000 | -$280,000 |
| Gross Profit (Loss) Recognized | ||||||
| Situation | Revenue Recognized over time | Revenue recognized upon completion | ||||
| 2018 | 2019 | 2020 | 2018 | 2019 | 2020 | |
| 1 | $293,057 | $465,751 | $251,192 | $0 | $0 | $1,010,000 |
| 2 | $293,057 | -$13,057 | $280,000 | $0 | $0 | $560,000 |
| 3 | $293,057 | -$783,057 | -$100,000 | $0 | -$490,000 | -$100,000 |
| 4 | $170,000 | $1,410,000 | $0 | $0 | $0 | $1,580,000 |
| 5 | $170,000 | -$170,000 | $380,000 | $0 | $0 | $380,000 |
| 6 | -$235,000 | -$145,000 | -$280,000 | -$235,000 | -$145,000 | -$280,000 |
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 $6,900,000. 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...
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
- For Questions 1-3: consider the following code: public class A { private int number; protected String...
- You are tasked with assessing the health department’s intervention program in preventing recurrence of acute alcohol...
- Compare the MOSFET, JFET , and BJT and identify the reasons these devices behave differently. What...
- How would you use SAS Enterprise Miner to create a neural network model of your example?
- Explain the use of neural networking modeling in predictive analytics.
- Current Market Mix of Netflix, as detail as possible, please.
- This is all one question, thank you so much in advance! You must evaluate a proposal...
ADVERTISEMENT