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
- 21) A company with a polycentric orientation, selling a low-tech product in a less-developed country will...
- 2.1)Explain briefly the following relationships relating to the precipitation over a basin: a. Depth-Area Relationship b....
- Multistep problem that I'm confused on the entire thing: A) The addition of 5E-3 total moles...
- What are interjurisdictional externalities? Identify the problems created for a federal system by interjurisdictional externalities.
- Describe Trader Joe's key business functions (excluding "logistics") and the functional strategies as they relate to...
- At week 24 of a project to shoot a television commercial what should the expenditures be?...
- Explain whether acid can catalyze each of the following reactions; i.e., whether the reaction is faster...
ADVERTISEMENT