Question

Required information [The following information applies to the questions displayed below.] In 2018, 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 2020. Information related to the contract is as follows: 2018 2019 2020 Cost incurred during the year $2, 291, 000 $3, 555, 000 2, 054, 000 3, 736, 000 $2, 259, 400 Estimated costs to complete as of year-end Billings during the year Cash collections during the year 5, 609, 000 2, 110, 000 1, 855, 000 0 4, 154, 000 4, 645, 000 3, 500, 000 Westgate recognizes revenue over time according to percentage of completion 5. Calculate the amount of revenue and gross profit (loss) to be recognized in each of the three years assuming the following costs incurred and costs to complete information. (Do not round intermediate calculations and round your final answers to the nearest whole dollar amount. Loss amounts should be indicated with a minus sign.) 2018 2019 $3, 855, 000 4, 210, 000 2020 $4, 065, 000 Cost incurred during the year Estimated costs to complete as of year-end $2, 291, 000 5, 609, 000 2018 2019 2020 Revenue Gross profit (loss)

Answer 1

Solution

	2018	2019	2020
Revenue	$             2,900,000	$        3,034,724	$            4,065,276
Gross profit	$                609,000	$         (820,276)	$                        276

Working

Working		2018	2019	2020
A	Contract Price	$ 10,000,000	$ 10,000,000	$ 10,000,000
B	Cost Incurred to Date	$ 2,291,000	$ 6,146,000	$ 10,211,000
C	Estimated cost yet to be incurred to complete the contract	$ 5,609,000	$ 4,210,000	$ 0
D = B+C	Total Cost	$ 7,900,000	$ 10,356,000	$ 10,211,000
E = (D/B) x 100	% of Completion	29%	59%	100%
F = A x E	Revenue to date	$ 2,900,000	$ 5,934,724	$ 10,000,000
G	Revenue of Previous year	$ 0	$ 2,900,000	$ 5,934,724
H = F - G	Net Revenue this year	$ 2,900,000	$ 3,034,724	$ 4,065,276
I	Cost to date	$ 2,291,000	$ 6,146,000	$ 10,211,000
J	Cost to date of previous year	$ 0	$ 2,291,000	$ 6,146,000
K = I - J	Net Cost for the year	$ 2,291,000	$ 3,855,000	$ 4,065,000
L = H - K	Gross Profits	$ 609,000	-$ 820,276	$ 276