On February 1, 2021, Arrow Construction Company entered into a
three-year construction contract to build a bridge for a price of
$8,120,000. During 2021, costs of $2,040,000 were incurred with
estimated costs of $4,040,000 yet to be incurred. Billings of
$2,540,000 were sent, and cash collected was $2,290,000.
In 2022, costs incurred were $2,540,000 with remaining costs
estimated to be $3,660,000. 2022 billings were $2,790,000 and
$2,515,000 cash was collected. The project was completed in 2023
after additional costs of $3,840,000 were incurred. The company’s
fiscal year-end is December 31. Arrow recognizes revenue over time
according to percentage of completion.
Required:
1. Compute the amount of revenue and gross profit
or loss to be recognized in 2021, 2022, and 2023 using the
percentage of completion method.
2a. Prepare journal entries for 2021 to record the
transactions described (credit "various accounts" for construction
costs incurred).
2b. Prepare journal entries for 2022 to record the
transactions described (credit "various accounts" for construction
costs incurred).
3a. Prepare a partial balance sheet to show the
presentation of the project as of December 31, 2021.
3b. Prepare a partial balance sheet to show the
presentation of the project as of December 31, 2022.
I can't figure out balance sheet for 2022
ANSWER
As per the given question,
SOLUTION -1
Computation of % of completion, revenue recognition and Gross Profit - Arrow Construction Company | |||||||||
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 recognized (F) (E * D) | Revenue for current period (G) | Gross Profit (H) | |
2021 | $2,040,000 | $2,040,000 | $6,080,000 | 33.55% | $8,120,000 | $2,724,474 | $2,724,474 | $684,474 | $2,724,474-$2,040,000 |
2022 | $2,540,000 | $4,580,000 | $8,240,000 | 55.58% | $8,120,000 | $4,513,301 | $1,788,827 | -$804,474 | $8,120,000 - $8,240,000 - $684,474 |
2023 | $3,840,000 | $8,420,000 | $8,420,000 | 100.00% | $8,120,000 | $8,120,000 | $3,606,699 | -$180,000 | $8,120,000 - $8,420,000 - $684,474 + $804,474 |
SOLUTION- 2A
SOLUTION- 2B
SOLUTION -3A & 3B
Arrow construction company | ||
Balance Sheet (Partial) | ||
As on December 31 | ||
Particulars | 2021 | 2022 |
Assets: | ||
Current Assets: | ||
Accounts Receivables 2021 - $2,540,000 - $2,290,000 2022 - $250,000 + $2,790,000 - $2,515,000 |
$250,000.00 | $525,000.00 |
Cost and Profit in excess of billing 2018 - $2,724,474 - $2,540,000 |
$184,474.00 | |
Liabilities and stockholder's equity: | ||
Billings in excess of costs and profits ($2,790,000 - $2,540,000 + $804,474 - $184,474) |
KINDLY RATE
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,120,000. During 2021, costs of $2,040,000 were incurred with estimated costs of $4,040,000 yet to be incurred. Billings of $2,540,000 were sent, and cash collected was $2,290,000. In 2022, costs incurred were $2,540,000 with remaining costs estimated to be $3,660,000. 2022 billings were $2,790,000 and $2,515,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,240,000. During 2021, costs of $2,080,000 were incurred with estimated costs of $4,080,000 yet to be incurred. Billings of $2,580,000 were sent, and cash collected was $2,330,000 In 2022, costs incurred were $2,580,000 with remaining costs estimated to be $3,720,000.2022 billings were $2,830,000 and $2,555,000 cash was collected. The project was completed in 2023 after additional costs of $3,880,000...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,240,000. During 2021, costs of $2,080,000 were incurred with estimated costs of $4,080,000 yet to be incurred. Billings of $2,580,000 were sent, and cash collected was $2,330,000. In 2022, costs incurred were $2,580,000 with remaining costs estimated to be $3,720,000. 2022 billings were $2,830,000 and $2,555,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,030,000. During 2021, costs of $2,010,000 were incurred with estimated costs of $4,010,000 yet to be incurred. Billings of $2,510,000 were sent, and cash collected was $2,260,000. In 2022, costs incurred were $2,510,000 with remaining costs estimated to be $3,615,000. 2022 billings were $2,760,000 and $2,485,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,240,000. During 2021, costs of $2,080,000 were incurred with estimated costs of $4,080,000 yet to be incurred. Billings of $2,580,000 were sent, and cash collected was $2.330,000. In 2022, costs incurred were $2,580,000 with remaining costs estimated to be $3,720,000. 2022 billings were $2.830,000 and $2,555,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,300,000. During 2021, costs of $2,120,000 were incurred, with estimated costs of $4,120,000 yet to be incurred. Billings of $2,644,000 were sent, and cash collected was $2,370,000. In 2022, costs incurred were $2,644,000 with remaining costs estimated to be $3,780,000. 2022 billings were $2,894,000, and $2,595,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,150,000. During 2021, costs of $2,060,000 were incurred, with estimated costs of $4,060,000 yet to be incurred. Billings of $2,572,000 were sent, and cash collected was $2,310,000. In 2022, costs incurred were $2,572,000 with remaining costs estimated to be $3,690,000. 2022 billings were $2,822,000, and $2,535,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,050,000. During 2021, costs of $2,020,000 were incurred, with estimated costs of $4,020,000 yet to be incurred. Billings of $2,524,000 were sent, and cash collected was $2,270,000. In 2022, costs incurred were $2,524,000 with remaining costs estimated to be $3,630,000. 2022 billings were $2,774,000, and $2,495,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,400,000. During 2021, costs of $2,160,000 were incurred, with estimated costs of $4,160,000 yet to be incurred. Billings of $2,692,000 were sent, and cash collected was $2,410,000. In 2022, costs incurred were $2,692,000 with remaining costs estimated to be $3,840,000. 2022 billings were $2,942,000, and $2,635,000 cash was collected. The project was completed in 2023 after additional costs of...
On February 1, 2021, Arrow Construction Company entered into a three-year construction contract to build a bridge for a price of $8,300,000. During 2021, costs of $2,100,000 were incurred with estimated costs of $4,100,000 yet to be incurred. Billings of $2,600,000 were sent, and cash collected was $2,350,000. In 2022, costs incurred were $2,600,000 with remaining costs estimated to be $3,750,000. 2022 billings were $2,850,000 and $2,575,000 cash was collected. The project was completed in 2023 after additional costs of...