In: Accounting
In 2021, the Westgate Construction Company entered into a contract to construct a road for Santa Clara County for $10,000,000. The road was completed in 2023. Information related to the contract is as follows:
2021 | 2022 | 2023 | |||||||
Cost incurred during the year | $ | 2,100,000 | $ | 2,450,000 | $ | 2,695,000 | |||
Estimated costs to complete as of year-end | 4,900,000 | 2,450,000 | 0 | ||||||
Billings during the year | 2,200,000 | 2,350,000 | 5,450,000 | ||||||
Cash collections during the year | 1,900,000 | 2,300,000 | 5,800,000 | ||||||
Westgate recognizes revenue over time according to percentage of completion.
Calculate the amount of revenue and gross profit (loss) to be recognized in each of the three years. (Do not round intermediate calculations. Loss amounts should be indicated with a minus sign.)
2021 | 2022 | 2023 | |
REVENUE | $3,000,000 | ||
GROSS PROFIT (LOSS) |
Total Estimated Revenue = 10000000
2021 |
2022 | 2023 | |
Cost incurred to date (A) |
2100000 |
(2100000+ 2450000) =4550000 |
(2695000+ 4550000) =7245000 |
Estimated cost (B) |
4900000 |
2450000 |
0 |
Estimated Total cost (C = A+B) |
7000000 |
7000000 |
7245000 |
% complete (D=A/C) |
30% |
65% |
100% |
Billings |
2200000 |
2350000 |
5450000 |
Cash collected |
1900000 |
2300000 |
5800000 |
Revenue Recognised (E) |
(10000000 * 30%) 3000000 |
(10000000 * 65%) 6500000 |
(10000000 * 100%) 10000000 |
Total Income/Loss recognized (E – A) |
900000 |
1950000 |
2755000 |
Income/Loss recognized this year |
900000 |
(1950000– 900000) =1050000 |
(2755000– 900000– 1050000) =805000 |