Chapter 10

Long-Term Construction Contracts

CHAPTER 10 MULTIPLE CHOICE ANSWERS AND SOLUTIONS 10-1:

a Percentage of Completion Method: Contract Price Less:Total estimated cost Cost incurred Estimated remaining cost Gross profit estimated % of completion (200,000/600,000) Gross profit to be recognized Zero Profit Method:

10-2:

10-4:

P 200,000 _400,000

__600,000 400,000 __33 1/3% P 133,333 0

a P100,000 Contract Price Less: Total estimated cost Estimated gross profit % of completion: 2012 (3,900,000/7,800,000) 2013(6,300,000/8,100,000) Gross profit earned to date Less: Gross profit earned in prior year Gross profit earned each year

10-3:

P1,000,000

2012 2013 P9,000,000 P9,000,000 _7,800,000 _8,100,000 1,200,000 900,000 50% _________ ______78% 600,000 700,000 ________– ___600,000 P 600,000 P 100,000

a Contract Price Less: Total estimated cost (3,600,000 + 1,200,000) Estimated gross profit % of completion (3,600,000/4,800,000) Gross profit earned to date Less: Gross profit earned in 2012 Gross profit earned in 2013

P6,000,000 _4,800,000 1,200,000 _____75% 900,000 __600,000 P 300,000

b Contract Price Less: Total estimated cost (930,000 + 2,170,000) Loss

P3,000,000 _3,100,000 (P 100,000)

177 Chapter 10

10-5:

10-6:

10-7:

b Total cost to date, 2013 (4,800,000 X 60%) Less: Cost incurred in 2010 (4,500,000 X 20%) Cost incurred in 2013

P2,880,000 __900,000 P1,980,000

a Percentage of Completion Method: Contract Price Less: Total estimated cost (900,000/1,800,000) Estimated gross profit % of completion (900,000/2,700,000) Gross profit recognized, 2012 Add: Cost Incurred Construction in Progress - 2012

P3,000,000 _2,700,000 300,000 ___33.33% 100,000 ___900,000 P 1,000,000

Zero Profit Method: Cost incurred to Construction in Progress - 2012

P 900,000

a Contract Price Less: Total estimated cost Estimated gross profit % of completion Gross Profit earned to date Gross Profit earned in prior year Gross Profit earned this year

10-8:

b Collections: Contract Billings Less: Accounts receivable Collections Initial Gross Profit: Contract Price Gross Profit rate: Income recognized Divide by Construction in Progress Initial Gross Profit

2012 2013 P4,200,000 P4,200,000 _3,000,000 _3,750,000 1,200,000 450,000 _____20% ____100% 240,000 450,000 _______– __240,000 P 240,000 P 210,000

P 47,000 ___15,000 P 32,000 P 800,000 10,000 50,000 =_____20% P 160,000

Long-Term Construction Contracts

10-9:

a Gross profit (loss) earned in 2013 Gross profit earned in prior years Gross profit earned to date - 2013 Divide by percentage of completion - 2013 Estimated gross profit - 2013 Less: Contract price Total estimated cost Less: Cost incurred - 2013 Cost incurred to date - 2012 Less: Cost incurred - 2011 Cost incurred in 2012

(P 20,000) _180,000 160,000 ___100% 160,000 2,000,000 1,840,000 _820,000 1,020,000 __360,000 P 660,000

10-10: b Gross profit earned to date - 2012 (P40,000 + P140,000) Divide by estimated gross profit - 2012: Contract price P2,000,000 Gross profit rate [180,000/(1,020,000 + 180,000)] ___X 15% Percentage of completion - 2012

P 180,000 __300,000 60%

10-11: a, Refer to Q 10-10 solutions. 10-12: d Contract price Estimated gross profit - 2012 (Refer to Q 10-10) Total estimated cost Less: Cost incurred to date - 2012 (refer to Q 10-9) Estimated cost to complete - 2012

P2,000,000 __300,000 1,700,000 1,020,000 P 680,000

10-13: d 2012: Construction in progress Less: Construction costs Gross profit recognized - 2012

P 244,000 __210,000 P 34,000

2013: Construction in progress (P728,000-P244,000) Less: Construction costs Gross profit recognized - 2013

P 484,000 __384,000 P 100,000

179 Chapter 10

10-14:

d Project 1 Project 2 Percentage of Completion Method: Contract price P 300,000 Less: Total estimated cost Cost incurred to date - 2013 P 280,000 Estimated cost to complete ___70,000 Total __350,000 Estimated gross profit (Loss) (50,000) Percentage of completion _______– Profit (loss) to be recognized (P 50,000) Total is (P10,000)

P 420,000 P 240,000 __120,000 __360,000 60,000 __66.67% P 40,000

Zero Profit Method - The loss (P50,000) for project 2 only. 10-15: a Contract price (cost X 120%) P3,744,000 Less: Total estimated costs (1) Cost incurred to date 3,120,000 Estimated cost to complete ________– (2) Total _3,120,000 Estimated gross profit 624,000 Percentage of completion (1  2) ____100% Gross profit earned to date 624,000 Gross profit earned in prior years __477,360 Gross profit earned this year 146,640

2011 2012 2013 P3,744,000 P3,744,000 546,000

1,544,400

_2,054,000 _1,315,000 _2,600,000 _2,860,000 1,144,000

884,000

_____20%

_____54%

240,240

477,360

_______–

__240,240

P 240,240

P 237,120

10-16: d Contract price P6,300,000 Less: Total estimated cost Cost incurred to date 3,040,000 Estimated cost to complete _1,960,000 Total P5,000,000 Estimated gross profit 1,300,000 Percentage of completion: 2012 (1,425,000 - 50,000)  5,500,000 2013 (3,040,000 - 50,000)  5,000,000 __59.80% Profit earned to date 777,400 Less: Gross profit earned in prior year __200,000 Gross profit earned this year P 577,400

2012 2013 P6,300,000 1,425,000 _4,075,000 P5,500,000 800,000 25% ________– 200,000 ________– P 200,000

Long-Term Construction Contracts

10-17:

a Cash collections: Progress billings Less: Accounts receivable, end Collection

P1,500,000 __500,000 P1,000,000

Cost incurred to date: Construction in Progress Less: Gross profit earned Cost incurred to date 10-18: d Percentage of Completion Method:

Contract price 2,520,000 Less: Total Estimated Costs (1) Cost incurred to date

P1,600,000 __200,000 P1,400,000 Apartment A 2012 2013 1,620,000 1,620,000

Apartment B 2012 2013 2,520,000

P 600,000 P1,200,000 P1,560,000

P2,310,000 Estimated cost to complete (2) Total estimated cost 2,310,000 Estimated Gross Profit 210,000 Percentage of completion (1  2) _100.00% Gross profit earned to date 210,000 Less: Gross profit earned in Prior years __187,200 Gross Profit earned this year 22,800 Total Gross Profit 2013 (P75,000 + P22,800)

840,000 1,440,000

240,000 1,440,000

690,000 2,250,000

180,000

180,000

270,000

_41.67%

_83.33%

_69.33%

75,000

150,000

187,200

_______–

___75,000

_______–

P 75,000

P 75,000

P 187,000

P97,800

Zero Profit Method : P210,000 gross profit earned in 2013 for Apartment B. 10-19: d 2012 Contract price: 2012 2013 (P6,000,000-P50,000) P5,950,000 Less: Total estimated costs (1) Cost incurred to date 2,650,000 Estimated cost to complete (2) Total estimated cost 2,650,000 Estimated Gross Profit 3,300,000 Percentage of completion (1  2) ___100% Gross profit earned to date 3,300,000 Less: Gross profit earned in Prior year 3,060,000 Gross Profit earned this year

2013

P6,000,000 _________ 2,340,000 260,000 2,600,000 3,400,000 ____90% 3,060,000 _______– P3,060,000

240,000

181 Chapter 10

10-20:

a 2011

2012

2013

(1)Cost incurred to date P6,150,000 (2)Estimated cost to complete (3)Total Estimated Costs 6,150,000

P3,400,000 1,600,000 5,000,000

Percentage of completion (1  3) Contract price P6,000,000 Less: Total estimated cost 6,150,000 Estimated Gross Profit (150,000) Percentage of completion Gross profit earned (loss) to date (150,000) Add: Cost incurred to date 6,150,000 Construction in Progress 6,000,000 Less: Contract billings 6,000,000 Balance

68% P6,000,000 5,000,000

P5,950,000 150,000 6,100,000 98% P6,000,000 6,100,000

1,000,000

(100,000)

68% 680,000

100% (100,000)

3,400,000 4,080,000

5,950,000 5,850,000

3,200,000

5,200,000

P 880,000

P 650,000

10-21: d Construction in Progress: Cost incurred to date, 2012 Gross profit (loss), 2012 (Schedule 1) P2,500,000 Less: Contract billings, 2011 (P3,250,000 x 75%) 2,437,500

P2,625,000 (125,000)

Excess of Construction in Progress over Contract Billings (CA) P 62,500 Schedule 1 – Computation of gross profit earned: Contract price P3,250,000 Total estimated cost: Cost to date 2,625,000 Estimated cost to complete 750,000 Total 3,375,000

2009 P3,250,000 1,075,000 1,612,500 2,687,500

Estimated gross profit (loss) (125,000) % of completion

562,500

Gross profit (loss) to date (125,000) Gross profit earned in prior years 225,000

225,000

40%

–

Gross profit earned this year P(350,000)

P 225,000

10-22: b 2010 2011 P2,800,000 P2,800,000

Contract price P2,800,000 Estimated cost: Cost to date 2,440,000 Estimated costs to complete 380,000

1,300,000 1,360,000

Total 2,820,000

10-23:

780,000

2,660,000

Estimated gross profit (20,000) % of completion RGP to date RGP in prior years RGP each year Long-Term Construction Contracts

1,960,000

2,740,000

140,000

60,000

48.87% 68,418 68,418

71.53% 42,918 68,418 (25,500)

(20,000) 42,918 (62,918)

a 2012

Project A

Project B

P2,900,000

P3,400,000

1,680,000 1,120,000

1,440,000 1,760,000

Project

C Contract price P 1,700,000 Estimated costs: Cost to date Estimated cost to complete 960,000 Total 1,280,000

2,800,000

3,200,000

Estimated gross profit % of completion

100,000 60%

200,000 45%

Gross profit earned this year (P255,000) P 105,000

P 60,000

P 90,000

Project A

Project B

Project C

P2,900,000

P3,400,000

P1,700,000

2,120,000 –0–

1,183,000 1,360,000

560,000 117,000

2,640,000

3,480,000

1,300,000

2013

320,000

420,000

Project

D Contract price P 2,000,000 Estimated costs Cost to date2,640,000 Estimated costs to complete 1,040,000 Total 1,600,000 Estimated gross profit (loss) % of completion

260,000 100%

Gross profit (loss) to date Gross profit earned in prior year

260,000 60,000

Gross profit earned this year(P429,000)

P 200,000

(80,000) –

400,000 91%

400,000

(80,000) 364,000 90,000 105,000

140,000

P(170,000)

P 140,000 2012 P 255,000

Gross profit earned P 429,000 General and administrative expenses

120,000

Net income P 309,000

120,000

P 135,000

10-24: c Contract price P10,000,000 Gross profit earned to date, 2012 (P900,000 – P100,000)

800,000

Total cost to date, 2013 9,200,000 Less: cost incurred in 2013 4,100,000 Cost to date, 2012 P 5,100,000 Gross profit earned to date

P

900,000 Divided by % of completion: (P5,100,000 + P900,000) / P10,000,000 Estimated gross profit, 2012 P 1,500,000

10-25: d Construction in progress: Cost incurred to date P 440,000 Gross profit earned to date (P2,500,000 – P2,000,000)

110,000

Total Less: Contract billings (P2,500,000 x 30%)

550,000 750,000

Excess of contract billings over construction in progress (CL) P( 200,000) 183 Chapter 10

10-26:

a Contract price Total estimated cost: Cost incurred to date: Site labor cost Cost of construction materials Depreciation of special plant & equip Total Estimated cost to complete Estimated gross profit Percentage of completion (45/100)

P120,000,000 10,000,000 30,000,000 5,000,000 45,000,000 55,000,000

100,000,000 20,000,000 45%

Gross profit to be recognized 10-27:

P 9,000,000

a Cost incurred to date- 2012 Total estimated cost (8,000,000 / 40%) Estimated cost to complete Cost incurred in 2012

20,000,000 8,000,000

3,700,000 Cost incurred in 2011 Estimated cost at completion- 2011 Total estimated cost- 2011

P12,000,000 3,700,000

8,300,000 12,450,000 P20,750,000

Percentage of completion- 2009 (8,300,000/ 20,750,000) = 40% 10-28:

a 2012 Contract price Total estimated cost: Cost incurred to date Estimated cost to complete Total estimated cost Estimated gross profit Percentage of completion Gross profit recognized

Contract 1 P600,000

Contract 2 P450,000

150,000 150,000 300,000 300,000 50% P150,000

87,500 162,500 250,000 200,000 35% P70,000

2013 Contract 1 600,000 350,000 250,000 80% 200,000 150,000 50,000

Contract price Total estimated cost Estimated gross profit Percentage of completion Gross profit earned to date Gross profit earned in 2012 Gross profit earned this year

Contract 2 450,000 300,000 150,000 60% 90,000 70,000 20,000

Actual cost incurred to date Gross profit earned to date (P220,000 P214,000) Construction in Progress, 12/31/013

Contract 3 900,000 500,000 400,000 36% 144,000 144,000 P 640,000 434,000 P1,074,000

Long-Term Construction Contracts

10-29:

a Contract price Total estimated cost Cost incurred

Bicol P875,000 656,250

Davao Aklan P1,225,000 P437,500 175,000

175,000

Total 1,006,250

Est. cost to complete Total estimated cost 656,250 Estimated gross profit 218,750 Percentage of completion 100% Gross profit earned P218,750 Total cost incurred Total gross profit earned Construction in progress Less: Billings Due from (to) 10-30:

175,000 350,000 87,500 50% P43,750

Percentage of completion 1,006,250 332,500 1,338,750 1,312,500 26,250

a Contract price Total estimated cost: Cost incurred Estimated cost to complete Estimated gross profit Percentage of completion Gross profit recognized

10-31:

700,000 875,000 350,000 20% P 70,000

332,500

Zero Profit 1,006,250 218,750 1,225,000 1,312,500 (87,500) P40,825,000

8,475,000 28,400,000

36,875,000 3,950,000 22.983% P 907,830

a Cost of direct materials used Cost of direct labor, including supervision Cost of indirect materials used Depreciation of plant and equipment used on the contract Payroll of design and technical department Insurance costs Costs of contracted research and development activities General and administrative expenses Borrowing costs Total cost incurred to date

P220,000 150,000 55,000 120,000 80,000 60,000 105,000 30,000 130,000 P930,000

Estimated gross profit (P2,950,000 – P2,600,000) % of completion (P930,000 / P2,600,000) Realized gross profit

P350,000 35.77% P125,195

185 Chapter 10

10-32: 1.

a

Contract price

Project 1 P420,000

Project 2 P150,000

Less total estimated costs Estimated gross profit (loss) % of completion: Project 1 (P120,000 / P180,000) Project 2 Realized gross profit (loss) Expenses Net income (loss), Dec. 31, 2013, P120,000

2.

180,000 240,000

175,000 (25,000)

66.67% 160,000 10,000 P150,000

100% (25,000) 5,000 P(30,000)

a, Project 2 only.

10-33: a Contract price Total estimated costs Estimated gross profit % of completion * Realized gross profit

AA P384,000,000 350,240,000 33,760,000 5% P1,688,000

BB P35,000,000 30,552,000 4,448,000 75% P3,336,000

CC P175,000,000 143,640,000 31,360,000 75% P23,520,000

DD P99,400,000 91,200,000 8,200,000 50% P4,100,000

* Actual cost incurred / Total estimated cost.

Total realized gross profit P 32,644,000 Total cost incurred to date 193,756,000 Construction in progress 226,400,000 Billings: Contract signing (P693,400,000 x 20%) P 138,680,000 AA: P384,000,000 – (384,000 x 20%) x 5% 15,360,000 BB: P35,000,000 – (35,000,000 x 20%) x 75% 21,000,000 CC: P175,000,000 – (P175,000 x 20%) x 75% 105,000,000 DD: P99,400 - (P99,400 x 20%) x 50% 39,760,000 319,800,000 Due to P 93,400,000 10-34:

b (P1.2 Billion x 10%)

Long-Term Construction Contracts

10-35:

Supporting Computation: Contract price

2011 P6,600,000

2012 P6,600,000

2013 P6,600,000

Reduction due to delay Net contract price Less total estimated cost: Cost incurred to date Estimated costs to complete Total Estimated gross profit % of completion (CITD / TEC) Realized gross profit to date Realized gross profit in prior years Realized gross profit (loss) this year

1.

2.

3.

6,600,000

6,600,000

90,000 5,910,000

1,782,000 3,618,000 5,400,000 5,400,000 33% 396,000 P396,000

3,850,000 1,650,000 5,500,000 5,500,000 70% 770,000 396,000 P374,000

5,500,000 5,500,000 5,500,000 100% 410,000 770,000 P(360,000)

a Realized gross profit Operating expenses Net income

P374,000 90,000 P284,000

a Construction in progress (P770,000 + P3,850,000) Contract billings Balance

P4,620,000 3,100,000 P1,520,000

a Construction in progress Contract billings Balance

P2,850,000 3,100,000 750,000

187

Chapter 10

SOLUTIONS TO PROBLEMS Problem 10 – 1 (a)

2012

2013

Contract Price P 450,000 Less: Total estimated cost (1) Cost incurred to date Estimated costs to complete _______– (2) Total _320,000 Estimated gross profit Percentage of completion (1  2) ___100% Estimated gross profit to date Less: Gross profit earned in prior year __100,000 Gross profit earned this year 30,000 (b)

Contract Price P 450,000 Less: Total cost incurred __320,000 Gross profit P 130,000

(c)

2012: Construction in Progress Cost of construction Construction Revenue 300,000 2013: Construction in Progress Cost of Construction Construction Revenue 350,000

P 450,000 200,000 __100,000

320,000

__300,000 150,000 ______2/3

130,000

100,000 _______–

130,000

P 100,000P

100,000 200,000 30,000 320,000 Problem 10 – 2

(a)

Construction Revenue P1,250,000 Less: Cost incurred _1,250,000 Gross profit – 2013

0– Construction in Progress (cost incurred) P1,250,000 Less: Contract billings (P5,800,000 x 30%) _1,740,000 Billings in excess of related costs P(490,000) (b)

Contract price

P

P5,800,000 Less: Total estimated costs Cost incurred to date Estimated costs to complete 5,000,000 Estimated gross profit Percentage of Completion (P1,250,000  500,000) _____25% Gross profit P 200,000

P1,250,000 3,740,000 800,000

Construction on Progress (P1,250,000 + P200,000) P1,450,000 Less: Contract billings _1,740,000 Billings in excess of related costs P(290,000) Long-Term Construction Contracts

188

Problem 10 – 3 2010 P55,000,000

(a)

Contract Price P55,000,000 Less: Total estimated costs (1) Cost incurred to date 50,000,000 Estimated costs to complete ________– (2) Total 50,000,000 Estimated gross profit 5,120,000 Percentage of completion (1  2) ____100% Gross profit earned to date 5,000,000 Gross profit earned in prior yr(s) _3,500,000 Gross profit earned the year P 1,500,000

2011 P55,000,000

2012 P55,000,000

15,000,000

25,000,000

35,000,000

_35,000,000

25,000,000

15,000,000

_50,000,000

50,000,000

50,000,000

5,000,000

5,000,000

5,000,000

______30%

_____50%

_____70%

1,500,000

2,500,000

3,500,000

________–

_1,500,000

_2,500,000

P 1,500,000

P 1,000,000

P 1,000,000

(b)

2012 (1) Construction in Progress Cash or Payable 15,000,000

15,000,000

(2) Accounts Receivable Contract Billings

15,000,000

2013 15,000,000

15,000,000 20,000,000 15,000,000

2013

20,000,000 (3) Cash Accounts Receivable 25,000,000

12,000,000

(4) Construction in Progress Cost of Construction Construction Revenue 16,500,000

1,000,000 15,000,000

25,000,000 12,000,000 1,500,000 15,000,000 16,000,000

Problem 10 – 4 (a) Cost incurred to date P10,000,000 Divide by total estimated cost _12,000,000 Percentage of Completion

(b)

Contract Price P15,000,000 Less: Total Estimated Cost Cost incurred to date 10,000,000 Estimated costs to complete __2,000,000 Total _12,000,000 Estimated gross profit 3,000,000 Percentage of completion ___83.33% Gross profit earned to date 9,500,000 Less: Gross profit earned in prior yrs. _2,000,000 Gross profit earned this year P 500,000

2011 P 1,000,000

2012 P 5,500,000

P 9,000,000

P11,000,000

11.11%

50%

2011 P15,000,000

2012 P15,000,000

1,000,000

5,500,000

__8,000,000

__5,500,000

__9,000,000

_11,000,000

6,000,000

4,000,000

___11.11%

______50%

666,600

2000,000

________–

___666,600

P 666,600

P 1,333,400

189 10 Problem 10-4, continued:

(c)

2013

83.33% 2013

Chapter

(1) Construction in progress (cost incurred) Cash 1,000,000

1,000,000

(2) Accounts Receivable Contract Billings

1,325,000

1,325,000 (3) Cash Accounts Receivable 1,200,000

1,200,000

(4) Construction in progress (gross profit) Cost of construction Construction Revenue 1,666,600

666,600 1,000,000

Problem 10 – 5 (1)

2010 P14,000,000

Contract Price P14,000,000 Less: Total Estimated Cost Cost incurred to date 6,500,000 13,900,000 Estimated cost to complete __6,800,000 ________– Total _13,300,000 13,900,000 Estimated gross profit 700,000 Percentage of completion ___48.87% ____100% Gross profit (loss) to date 342,090 Less: Gross profit (loss) in prior yrs. ________– ( 100,000) Gross profit (loss) this year P 342,090 200,000 (2)

2010

2011 P14,000,000

2012 P14,000,000

9,800,000

12,200,000

_3,900,000

_1,900,000

13,700,000

14,100,000

300,000 ___71.53%

( 100,000) _____100%

100,000

214,590 ___342,090

( 100,000) ___214,590

100,000

P( 127,500)

P( 314,590)

2011

2012

2013

2013

Cost of construction 6,500,000 3,300,000 2,400,000 1,700,000 Construction in progress 342,090 127,500 314,590 200,000 Construction Revenue 6,842,090 3,172,500 2,085,410 1,900,000

Problem 10 – 6 (1) Contract Price Less: Total estimated costs Cost incurred to date Estimated costs to complete Total Estimated gross profit Percentage of completion

2010 P 6,000,000

2011 P 6,000,000

2012 P 6,000,000

3,400,000 _2,100,000 _5,500,000 500,000 ___61.82%

5,950,000 ___150,000 _6,100,000 ( 100,000) _______–

6,150,000 ________– _6,150,000 ( 150,000) ________–

Gross profit (loss) to date Gross profit (loss) in prior yrs. Gross profit (loss) this year

309,100 ________– P 309,100

( 100,000) __309,100 P 409,100

( 150,000) ( 100,000) P 50,000

Long-Term Construction Contracts 190

(2) Cost of construction Construction in progress 50,000 Construction Revenue 150,000 (3)

Cash Accounts Receivable Contract Billings Construction in progress

2010 3,400,000 309,100

2011 2,550,000 409,100

3,709,100

2012 200,000

2,140,900

400,000 400,000 6,000,000 6,000,000 Problem 10 – 7

(1)

2011 Contract Price P16,000,000 Less:Total Estimated Cost Cost incurred to date 4,600,000 Estimated costs to complete __9,640,000 Total _14,240,000 Estimated gross profit 1,760,000 Engineer's estimate of comp. ______31% Gross profit to date 545,600 Less: Gross profit earned in prior yrs. ________– Gross profit earned this yr. P 545,600

(2) (a) Construction on progress Cash 5,250,000

2012 P16,000,000

2013 P16,000,000

9,100,000 __5,100,000 _14,200,000 1,800,000 ______58% 1,044,000 __545,600 P 498,410

14,350,000 _________– _14,350,000 1,650,000 _____100% 1,650,000 _1,044,000 P 606,000

2011 4,600,000

2012 4,500,000 4,600,000

(b) Accounts receivable Contract billings 5,000,000

5,000,000

(c) Cash Accounts receivable 6,100,000

4,500,000

(d) Cost of constructions Construction in progress

4,600,000 545,600

2013 5,250,000 4,500,000

6,000,000 5,000,000

5,000,000 6,000,000

5,400,000 4,500,000

6,100,000 5,400,000

4,500,000 498,400

5,250,000 606,000

Construction revenue 5,856,000 (e) Contract billings Construction on progress 16,000,000 (3)

5,145,600

4,998,400 16,000,000

Zero Profit Method: 2013 Entries (a) Construction in progress Cash / accounts payable

5,250,000 5,250,000

(b) Accounts receivable Contract billings

5,000,000 5,000,000

191 Chapter 10 Problem 10-7, continued:

(4)

(c) Cash Accounts receivable

6,100,000

(d) Cost of construction Construction in progress Construction revenue

5,250,000 1,650,000

(e) Contract billings Construction in progress

16,000,000

6,100,000

6,900,000 16,000,000

The following entry would be the only one different from (2). *

Cost of construction Construction in progress Construction revenue 6,720,000 *

2011 2012 2013 4,414,400 3,821,600 6,114,000 545,600 498,400 606,000 4,960,000 4,320,000

Total estimated costs x estimated percentage of completion. Problem 10 – 8

(1) Contract Price P6,500,000 Less:Total Estimated Costs Cost incurred to date 6,850,000 Estimated costs to complete ________– Total _6,850,000 Estimated gross profit (loss) (350,000) Less: Gross profit (loss) in prior yrs. _(250,000)

2011 P6,500,000

2012 P6,500,000

2,150,000

5,250,000

_3,850,000

_1,500,000

_6,000,000

_6,750,000

500,000

(250,000)

________–

___520,000

2013

Gross profit (loss) this years P( 600,000) (2)

P 520,000

P( 250,000)

In 2013 when the project is completed.

Problem 10-9 1. 2. 3. 4. 5. 6.

P20,000 (P220,000 – P200,000) P260,000 (P250,000 + P10,000) P370,000 [P850,000 – (P220,000 + P260,000)] P380,000 (P370,000 + PP10,000) P830,000 (P200,000 + P250,000 + P380,000) P86,095: 2013: 450/640 = 0.7031 x P850,000 = P597,635 Less cost to date 450,000 Gross profit to date 147,635 2012: 200/650 = 0.3077 x P200,000 = (61,540) RGP - 2013 P86,095

Long-Term Construction Contracts 192

Problem 10-10 Building 1 a. Contract price b. Cost to date c. ECTC d. TEC e. Est. GP a-d f. % of comp. b/d g. RGP to date axf h RGP-prior yr i RGP this yr j CITD (b) k CITD prior yr. l CITD this yr. m GP (loss)

Prior To 2013 P4,000,000 2,070,000 1,380,000 3,450,000

Building 2

2013 P4,000,000 3,000,000 750,000 3,750,000

Prior To 2013 P9,000,000 6,318,0000 1,782,000 8,100,000

550,000

250,000

60% 2,400,000 2,400,000 2,070,000 2,070,000 P330,000

Building 3

Bldg. 4

2013 P9,000,000 8,118,000 9,118,000

Prior To 2013 P13,150,000 3,000,000 9,000,000 12,000,000

2013 P13,150,000 10,400,000 2,800,000 13,200,000

2013 P2,500,000 800,000 1,200,000 2,000,000

900,000

882,000

1,150,000

(50,000)

500,000

80%

78%

100%

25%

78.79%

40%

3,200,000 2,400,000 800,000 3,000,000 2,070,000 930,000 P(130,000)

7,020,000 7,020,000 6,318,000 6,318,000 P702,000

9,000,000 7,020,000 1,980,000 8,118,000 6,318,000 1,800,000 P180,000

3,287,500 3,287,500 3,000,000 3,000,000 P287,500

10,360,885 3,287,500 7,073,385 10,410,885* 3,000,000 7,410,885 P(337,500)

1,000,000 1,000,000 800,000 800,000 P200,000

*P10,360,885 + P50,000 = P10,410,885

1 Total revenue all buildings

Prior to 2013 P12,707,500

2013 P10,853,385

Total costs – all buildings Total gross profit – all buildings 2.

Revenue – Building 2 Cost – Building 2 Gross profit Less anticipated loss on Building 3 Gross profit

11,388,000 P1,319,500 P9,000,000 8,118,000 P 882,000 ( 50,000) P 832,000

10,940,885 P (87,500)