Chapter 8 Problem I
1. Input Measure - Percentage of Completion Method (Cost to Cost Method) 2008:
Contract price P 1,800,000
Actual costs to date P 450,000
Estimated costs to complete 1,200,000
Total estimated project costs 1,650,000
Estimated total gross profit 150,000
Percentage of completion:
P450,000 / P,1650,000 27.27%
Gross profit recognized P 40,905
2009: P 1,800,000 Contract price Costs incurred: 2008 P 450,00 2009 1,100,000 Total cost 1,550,000
Total gross profit 250,000
Recognized in 2008 40,905
Recognized in 2009 P 209,095
2. Input Measure - Cost Recovery Method
2008: (all costs not yet recovered) P -0-
2009:
Contract price 1,800,00
Costs incurred: 2008 P 450,000
2009 1,100,000
Total cost 1,550,000
Total gross profit P 250,000
Problem II
1. Input Measure - Percentage of Completion Method (Cost to cost Method) Years Gross Profit (or Loss)
recognized
Supporting computations
2008 P 2 million (P108 – 90) x (P30/P90) = P6 million 2009 ( P18 million) Total loss is (P108 –120) = (P12 million)
To date, P6 million was recorded: therefore, (P12 million) – P6 million = (P18 million) in 2009
2010 P 10 million Total loss is P 108 – 110) = (P2 million) To date, (P 12 million was recorded: therefore, ( P2 million) – (P12 million) = P10 million in 2010
2. Input Measure - Cost Recovery Method
Years Gross Profit (or Loss) Supporting computations
2008 P -0- ( P108 – 90) = P18 anticipated gross
profit, so no need to recognized a gross loss
2009 (P 12 million) Total loss is ( P108 – 120) = (12 million) 2010 P 10 million Total loss is (P108- 110) – ( P2 million)
To date, ( P12 million was recorded: therefore, ( P2 million) – ( P12 million) = P10 million in 2010
Problem III 1. Journal Entries
a. Input Measure – Percentage of completion – (cost-to-cost method) The following analysis is to determine the percentage of completion:
20x3 20x4 20x5
Contract price:
Initial amount of contract…………... P528,000 P528,000 P528,000
Variation……….. _______- __12,000 __12,000
Total contract price……….. P528,000 P540,000 P540,000
Costs incurred each year……… P 126,048 *P244,032 P121,920
Add: Costs incurred in prior years……. _______- _126,048 _370,080
Actual costs incurred to date (1)…..… P126,048 *P370,080 P492,000
Add: Estimated costs to complete….. _358,752 _121,920 _______-
Total estimated costs (3)……..………… P484,800 P492,000 P492,000
Estimated gross profit……… P 43,200 P 48,000 P 48,000
Percentage of completion (1) / (3) 26% **74% 100%
* including the P7,200 additional costs in 20x4.
** it should be noted that the percentage of completion for 20x4 is calculated by deducting the P6,000 of materials held for the following period from the costs incurred up to that year end, i. e., P370,080 – P6,000 = P364,080, P364,080 / P492,000 = 74%.
The revenue, expenses (costs) and profit will be recognized in profit or loss as follows:
20x3 To date Recognized in prior years Recognized in current year
Revenue (P528,000 x 26%) P 137,280 - P 137,280
Costs/Expenses (P484,800 x 26%) 126,048 - 126,048
Gross Profit (P43,200 x 26%) P 11,232 - P 11,232
20x4 To date Recognized in prior years Recognized in current year
Revenue (P540,000 x 74%) P 399,600 P 137,280 P 262,320
Costs/Expenses (P492,000 x 74%) _364,080 _126,048 238,032
Gross Profit (P48,000 x 74%) P 35,520 P 11,232 P 24,288
20x5 To date Recognized in prior years Recognized in current year
Revenue (P540,000 x 100%) P 540,000 P 399,600 P 140,400
Costs/Expenses (P492,000 x 100%) _492,000 _364,080 _127,920
Gross Profit (P48,000 x 100%) P 48,000 P 35,520 P 12,480
Alternatively, the gross profit recognized each year may also be computed as follows:
20x3 20x4 20x5
Initial amount of contract…………... P528,000 P528,000 P528,000
Variation……… _______- __12,000 12,000
Total contract price……… P528,000 P540,000 P540,000
Costs incurred each year………. P126,048 P240,032 P121,920
Add: Costs incurred in prior years……….. _______- _126,048 _370,080
Actual costs incurred to date (1)…..……. P126,048 P370,080 P492,000
Add: Estimated costs to complete……… _358,752 _121,920 _______-
Total estimated costs (3)……..………. P484,800 P492,000 P492,000
Estimated gross profit……… P 43,200 P 48,000 P 48,000
Percentage of completion (1) / (3)……... ____26% ____74% ___100%
Gross profit to date………. P 11,232 P 35,520 P 48,000
Less: Gross profit in prior years………. _______- ___11,232 __35,520
Gross profit in current year -% of completion P 11,232 P 24,288 P 12,480 Gross profit in current year –cost recovery method P 0 P 0 P 48,000
Following are the entries for the years 20x3 to 20x5: Percentage of Completion Method
20x3 20x4 20x5
1. To record costs incurred:
Construction In Progress*………... 126,048 232,032 127,920
Materials Inventory……….. 6,000 6,000
Cash, payables, etc……….. 126,048 244,032 121,920
2. To record progress billings:
Accounts receivable……….. 144,000 240,000 156,000
Progress billings*.………. 144,000 240,000 156,000
3. To record collections:
Cash………... 120,000 228,000 192,000
Accounts receivable……… 120,000 228,000 192,000
4. To recognize Revenue, Costs and Gross Profit:
Construction Expenses……… 126,048 238,032 127,920
Construction in Progress*..……….... 11,232 24,288 12,480
Revenue from Construction... 137,280 262,320 140,400
5. To close Construction In Progress** and Progress Billings account:
Progress billings……… 540,000
Construction In Progress………. 540,000
* The term “Contract account” may alternatively be used. ** If “Contract account” is used then no entry is required for No. 5.
b. Input Measure – Cost Recovery Method
The following table shows the data needed for further analysis:
20x3 20x4 20x5
Contract price:
Initial amount of contract…………... P528,000 P528,000 P528,000
Variation……….. _______- __12,000 __12,000
Total contract price……….. P528,000 P540,000 P540,000
Costs incurred each year……… P126,048 P244,032 P121,920
Add: Costs incurred in prior years……. _______- _126,048 _370,080
Actual costs incurred to date……....… P126,048 P370,080 P492,000
Total estimated costs ….……..………… P ? P ? P492,000 The revenue, expenses (costs) and profit will be recognized in profit or loss as follows:
20x3 To date Recognized in prior years Recognized in current year
Revenue* P 126,048 - P 126,048
Costs/Expenses 126,048 - 126,048
Gross Profit P 0 - P 0
* equivalent to costs incurred
20x4 To date Recognized in prior years Recognized in current year
Revenue* P 364,080 P 126,048 P 238,032
Costs/Expenses _364,080 126,048 238,032
Gross Profit P 0 P 0 P 0
* equivalent to costs incurred
20x5 To date Recognized in prior years Recognized in current year
Revenue (P540,000 x 100%) P 540,000 P 364,080 P 175,200
Costs/Expenses (P492,000 x 100%) _492,000 364,080 127,920
Gross Profit (P48,000 x 100%) P 48,000 P 0 P 48,000
Alternatively, the gross profit recognized each year may also be computed as follows:
20x3 20x4 20x5
Contract price:
Initial amount of contract…………... P528,000 P528,000 P528,000
Variation……… _______- __12,000 12,000
Total contract price……… P528,000 P540,000 P540,000
Costs incurred each year………. P 126,048 P244,032 P 121,920
Add: Costs incurred in prior years……….. _______- _126,048 _370,080
Actual costs incurred to date ……...……. P 126,048 P370,080 P492,000
Add: Estimated costs to complete……… ____ _? ____ _? _______-
Total estimated costs …….…..………. P ? P ? P492,000 Estimated gross profit………. P 0 P 0 P 48,000
Percentage of completion……….. _ -___ _ -___ ___100%
Gross profit to date………. P 0 P 0 P 48,000
Less: Gross profit in prior years………. _______- _______- __ 0 Gross profit in current year………... P 0 P 0 P 48,000 Following are the entries for the years 20x3 to 20x5:
20x3 20x4 20x5
1. To record costs incurred:
Construction In Progress*………... 126,048 238,032 127,920
Materials Inventory……….. 6,000 6,000
Cash, payables, etc……….. 126,048 244,032 121,920
2. To record progress billings:
Accounts receivable……….. 144,000 240,000 156,000
Progress billings*.………. 144,000 240,000 156,000
3. To record collections:
Cash………... 120,000 228,000 192,000
4. To recognize Revenue, Costs and Gross Profit:
Construction Expenses……… 126,480 238,032 127,920
Construction in Progress*..……….... 48,000
Revenue from Construction... 126,480 238,032 175,920
5. To close Construction In Progress** and Progress Billings account:
Progress billings……… 540,000
Construction In Progress………. 540,000
* The term “Contract account” may alternatively be used. ** If “Contract account” is used then no entry is required for No. 5.
2. Due from/Due to Customers
a. Input Measure - Percentage of Completion Method Current Asset:
20x3 20x4 20x5
Accounts receivable………. P 24,000 P 36,000 P -
Other receivables:
Construction In Progress……… P399,600
Less: Progress billings………. _384,000
Gross amount due from customers…... P 15,600
Raw materials Inventory……… P 6,000
Current Liability:
Payables (“Payments on Account”)
Progress billings……… P144,000
Less: Construction In Progress………. _137,280
Gross amount due to customers………… P 6,720
Construction In Progress Progress Billings 20x3 CI 126,048 144,000 20x3 Pr 11,232 end of x3 137,280 144,000 end of x3 20x4 CI 238,032 240,000 20x4 Pr 11,232 end of x4 399,600 384,000 end of x4 20x5 CI 127,920 156,000 20x5 Pr 12,480 540,000 540,000 540,000 540,000 where: CI - cost incurred each year
Pr - profit
b. Input Measure – Cost Recovery Method Current Asset:
20x3 20x4 20x5
Accounts receivable………. P 24,000 P 36,000 P -
Current Liability:
Payables (“Payments on Account”)
Progress billings……… P 137,280 P384,000
Less: Construction In Progress………. _144,000 _364,080
Gross amount due to customers………… P 6,720 P 19,920 Construction In Progress Progress Billings 20x3 CI 126,048 144,000 20x3 Pr 0 end of x3 126,048 144,000 end of x3 20x4 CI 238,032 240,000 20x4 Pr 0 end of x4 364,080 384,000 end of x4 20x5 CI 127,920 156,000 20x5 Pr 48,000 540,000 540,000 540,000 540,000 where: CI - cost incurred each year
Pr - profit 3. Gross Profit
a. Input Measure - Percentage of Completion Method (refer to requirement 1 for detailed computation)
20x3 20x4 20x5
Revenue……… P 137,280 P 262,320 P 140,400
Less: Costs / Expenses………... _126,048 _238,032 _127,920
Gross Profit………. P 11,232 P 24,288 P 12,480
b. Input Measure – Cost Recovery Method (refer to requirement 1 for detailed computation)
20x3 20x4 20x5
Revenue……… P 126,048 P 238,032 P 175,920
Less: Costs / Expenses………... _126,048 _238,032 _127,920
Gross Profit………. P 0 P 0 P 48,000
Problem IV
1. Anticipated/Gross Loss
a. Input Measure – Percentage of Completion (Cost-to-Cost Method)
2008:
Contract price P2,500,000
Actual cost to date P1,500,000
Estimated costs to complete 1,200,000
Total estimated project costs 2,700,000
a. Input Measure – Cost Recovery Method
Loss in 20x4 P( 200,000)
Loss in 20x5 P (100,000)
2. Journal Entries
a. Input Measure – Percentage of Completion (Cost-to-Cost Method)
*P2,500,000 (P1,500,000/P2,700,000) ** P2,500,000 1,388,889 Problem V 2009: Contract price P 2,500,000 Costs incurred: In 2008 P1,500,000 In 2008 1,300,000 Total cost 2,800,000 Total loss P (300,000) Recognized in 2008 (200,000) Recognized in 2009 P (100,000) 2008: Construction in progress 1,500,000 Various credits 1,500,000 Accounts receivable 1,200,000
Billings on construction contract 1,200,000
Cash 1,000,000
Accounts receivable 1,000,000
Cost of construction 1,588,889
Construction in progress (loss) 200,000 Revenue from long-term contracts* 1,388,889 2009:
Construction in progress 1,300,000
Various credits 1,300,000
Accounts receivable 1,300,000
Billings on construction contract 1,300,000
Cash 1,500,000
Accounts receivable 1,500,000
Cost of construction 1,211,111
Construction in progress (loss) 100,000 Revenue from long-term contracts** 1,111,111 Billings on construction contract 2,500,000
Item to compute Answer
Total revenue recognized during 2009 (w): P50 million
CIP contains cost + gross profit = revenue, so w = P50 P 15 million Gross profit recognized during 2009 (x): P50 – P35 = P15
Billings on construction (y) : P14 + P 46 = P60 P60million Net billings in excess of construction in progress (z): Billings of P60 – CIP of
P50 P10 million
Calculate the percentage of PAC that was completed during 2009:
50/150 = 33.33% 333.33%
Problem VI
Item to compute Answer
Cash collected by KP on Cincy One during 2009. (P75 billings – P10 A/R) P65 million Actual costs incurred by KP on Cincy One during 2009 (P66 CIP – P22
gross pofit)
P44 million At 12/31/2009, the estimated remaining costs to complete Cincy One
(44/{44 + x})(300 – {44 + x}) = 22; x = 156 P156 million
The percentage of Cincy One that wa completed during 2009 100 x (44/
{44 + 156}) 22%
Problem VII 1.
Progress billings on construction contract P562,000
Less accounts receivable 150,500
Cash collected in 20x4 P411,500
2.
Gross profit from construction contract + Construction in progress = Revenue for 20x4 P301,000 + P602,000 = P903,000
P903,000/P7,525,000 = 12% Percentage completed in 20x4
P301,000/.12 = P2,508,333 Estimated income on construction contract Problem VIII
1. Percentage of Completion Method (Cost-to-cost Approach)
20x4 20x5 20x6
Contract price ... P250,000 P250,000 P250,000 Current year costs ... 110,000 120,000 15,000 Costs to date ... 110,000 230,000 245,000 Estimated cost to complete ... 100,000 20,000 0 Estimated total cost ... 210,000 245,000 240,000 Estimated total gross profit ... 40,000 5,000 5,000 Percent complete ... 52% 94% 100% Revenue to date ... P130,000 P230,000 P250,000
To Date Previous Current
at Dec. 31 Years Year
20x4: Revenue P130,000 P130,000
Costs (110/210 x 210) 110,000 110,000
Gross profit P 20,000 P 20,000
Costs (230/245 x 245) 230,000 110,000 120,000
Gross profit (loss) P 5,000 P 20,000 P(15,000)
20x6: Revenue P250,000 P235,000 P 15,000
Costs 245,000 230,000 15,000
Gross profit P 5,000 P 5,000 P 0
20x4 20x5 20x6
1. Revenue recognized during
the year P130,000 P100,000 P15,000
2. Gross profit recognized during
the year 20,000 (15,000) 0
3. Balance in the construction in
progress account at Dec. 31 . 130,000 235,000 0
4. Balance in the progress
billings account at Dec. 31 . 125,000 250,000 0
5. Net (3-4) or (4-3) – due from (due to) 5,000 (15,000) 0 2. Cost Recovery Method
20x4 20x5 20x6
1. Revenue recognized during
the year P110,000 P120,000 P20,000
2. Gross profit recognized during
the year 0 0 5,000
3. Balance in the construction in
progress account at Dec. 31 . 110,000 230,000 0
4. Balance in the progress
billings account at Dec. 31 . 125,000 250,000 0
5. Net (3-4) or (4-3) – due from (due to) (15,000) (20,000) 0 Problem IX
1. Percentage of Completion Method (Cost-to-cost Approach)
2005 2006 2007
Contract price P250,000 P250,000 P250,000
Current year costs 150,000 100,000 15,000
Costs to date 150,000 250,000 265,000
Estimated cost to complete 90,000 20,000 0
Estimated total cost 240,000 270,000 265,000
Estimated total gross profit 10,000 (20,000) (15,000)
Percent complete 63% 93% 100%
Revenue to date P157,500 P232,500 P250,000
To Date Previous Current
at Dec. 31 Years Year
2005: Revenue ... P157,500 P157,500
Costs (150/240 x 240) 150,000 150,000
Gross profit ... P 7,500 P 7,500
2006: Revenue ... P232,500 P157,500 P 75,000
Gross profit (loss) ... P(20,000) P 7,500 P(27,500)
2007: Revenue ... P250,000 P232,500 P 17,500
Costs ... 265,000 252,500 12,500
Gross profit (loss) ... P(15,000) $(20,000) P 5,000
20x4 20x5 20x6
1. Construction costs (expense)
recognized during the year P150,000 P102,500 P12,500 2. Gross profit recognized during
the year 7,500 (27,500) 5,000
3. Balance in the construction in progress account at Dec. 31
(after closing entries) 157,500 230,000* 0
4. Balance in the progress
billings account at Dec. 31 . 110,000 230,000 0 5. NNet (3-4) or (4-3) – due from (due to) 47,500 0 0 Balance in accounts receivable
at Dec. 31 (after closing entries) 10,000 10,000 0
*P150,000 + 7,500 + 157,500 + 100,000 costs incurred during the year – 27,500 loss 2. Cost Recovery Method
20x4 20x5 20x6
1. Construction costs (expense)
recognized during the year P150,000 P 80,000* P20,000** 2. Gross profit recognized during
the year 0 (20,000) 5,000
3. Balance in the construction in progress account at Dec. 31
(after closing entries) 150,000 ***230,000 0 4. Balance in the progress
billings account at Dec. 31 . 110,000 230,000 0 5. NNet (3-4) or (4-3) – due from (due to) 40,000 0 0 Balance in accounts receivable
at Dec. 31 (after closing entries) 10,000 10,000 0 *P100,000 costs incurred – P20,000 estimated loss = P80,000, revenue – 20x5 ** P250,000 – P150,000, revenue – 20x4 – P80,000, revenue – 20x5
***P150,000 + P100,000 – P20,000 Multiple Choice Problems
1. a
Costs incurred each year
(2.5 M + 2.0 M + 1 M* + .5 M) P 6 M
Add: Cost incurred in prior years 0
Costs incurred to date P 6 M
Add: Estimated cost to complete
Total estimated costs P 18 M
Administrative cost as long as reimbursable is included in the construction costs. Marketing costs are considered as expenses.
Depreciation of idle equipment is charged to expenses. 2. b P7,200,000 ——————————— x (P15,000,000 – P12,000,000) = P1,800,000. P7,200,000 + $4,800,000 3. c P1,170,000 —————- x (P3,300,000 – P1,950,000) = P810,000 P1,950,000 (P3,300,000 – P2,010,000) – P810,000 = P480,000. 4. d
Under the percentage of completion method, the Construction-In-Progress account is used for cost incurred during the year and any realized gross profit (loss). The following T-account is prepared: Construction-In-Progress CI in 2004 210,000 RGP in 20x4 (?) 34,000 End of 20x4 244,000 CI in 20x5 384,000 RGP in 20x5 (?) 100,000 End of 20x5 728,000 5. b P1,200,000 ————— x (P7,200,000 – P4,800,000) = P600,000. P4,800,000 6. c P7,200,000 – P4,875,000 =P2,325,000. 7. a 20x4 Contract Price P4,800,000 x: Percentage-of-completion _______75%
Recognized Revenue to date P3,600,000
Less: Costs incurred to date P3,400,000
Gross Profit to date P 200,000
Less: GP in prior year _______-0-
Gross profit in current year P 200,000
8. a P3,600,000
————— x (P8,400,000 – P6,000,000) = P1,440,000. P6,000,000
Items 10 and 11
No number requirement identified, if percentage-of-completion then the answer would (a)
a [P1,950,000 ÷ (P1,950,000 + P1,300,000)] × P2,250,000 = P1,350,000 (P5,500,000 – P3,350,000) – P1,350,000 = P800,000.
10. Cost Recovery Method - c - P5,500,000 – P3,350,000 = P2,150,000.
11. a - Gross profit is recognized in the year of sale, 20x4; therefore, in 20x6 no gross profit should be realized. 12. c P600,000 —————————— x (P1,500,000 – P1,000,000) = P300,000 P600,000 + P400,000 (P1,500,000 – P1,050,000) – P300,000 = P150,000. 13. a Contract Price P6,000,000
Less: Total Estimated Costs
Costs Incurred-1/10/x4 to 12/31/x5 P3,600,000
Add: Estimated costs to complete 1,200,000 4,800,000
Less: Costs incurred to date P1,200,000
Multiplied by: % of completion ___3.6/4.8
Gross Profit to date P 900,000
Less: GP in prior year (given) ___600,000
Gross profit in current year P 300,000
14. b
20x4: Cost to date – P7,500,000 x 20% P1,500,000
20x5: Cost to date – P8,000,000 x 60% 4,800,000
Cost incurred during 20x5 P3,300,000
15. b = (P25,000,000 × .60) – (P22,500,000 × .25) = P9,375,000. 16. b
Costs Incurred 50,000
Contract price………. P260,000
Cost incurred each year……….. P 50,000
Add: Cost incurred in prior year………. -0-
Costs incurred to date……….. P 50,000
Add: Estimated costs to complete……… 150,000
Total estimated costs………. P200,000
Estimated gross profit (loss)………….………. P60,000)
Multiplied by: percentage of completion……….. __50/200 15,000
Construction In Progress account 65,000
Less: Progress billings 30,000
Construction In Progress account (net) or Due from customers 35,000
17. d - P2,040,000 – P980,000 = P1,060,000 (revenue limited to costs incurred since cost-recovery method must be used).
18. a - P2,040,000 – (P1,000,000 + P1,000,000) = P40,000.
20. d 21. d
Recognized gross profit (loss) to date………….. P( 100,000) Less: Recognized gross profit in prior years……. ____20,000
Recognized gross profit each year……….. P (120,000)
22. b = P5,600,000 – (P2,560,000 + P3,280,000) = –P240,000. 23. c
Prior year Current year
Contract price………. P7,000,000 P7,000,000
Cost incurred each year……….. Add: Cost incurred in prior year……….
Costs incurred to date……….. P5,000,000
Add: Estimated costs to complete……… 2,800,000
Total estimated costs………. P7,800,000
Estimated gross profit (loss)………….………. (P 800,000)
Multiplied by: percentage of completion……….. _____100% Recognized gross profit (loss) to date………….. P600,000 (P 800,000) Less: Recognized gross profit in prior years……. ___600,000
Recognized gross profit each year……….. (P1,400,000)
24. c P7,440,000 .30 = P2,232,000. 25. d (P7,200,000 .75) – (P7,100,000 .30) = P3,270,000. 26. b (P7,440,000 .75) – (P620,000 8) = P620,000 debit. 27. c P7,440,000 .25 = P1,860,000 P7,500,000 – (P7,200,000 .75) = P2,100,000. 28. b (P9,000,000 – P8,250,000) (P3,795,000 ÷ P8,250,000) = P345,000. 29. c P3,795,000 + P345,000 = P4,140,000. 30. d P3,500,000 –P1,350,000 – P1,525,000 = P625,000. 31. b P240,000 – P100,000 = P140,000. 32. d P300,000 – P60,000 = P240,000 P240,000
————————— x (P2,400,000 – Total estimated cost) = P60,000 Total estimated cost
Total estimated cost = P1,920,000 P2,400,000 – P1,920,000 =P480,000.
33. c (P6,325,000 ÷ P13,750,000) × P1,250,000 = P575,000. 34. a (P6,325,000 ÷P13,750,000) × P1,250,000 = P575,000.
P6,325,000 + P575,000 = P6,900.000.
35. d - P85M costs incurred in 2011 = revenue recognized in 2011. Under the costs recovery (zero-profit approach) of construction accounting, revenue is recognized up to the extent of costs incurred as long as it is probable will be recoverable.
36. b - 20x5: P12,000,000 > P11,870,000, No loss; 20x6: P12,000,000 – P12,400,000 = P400,000 loss. 37. a - Revenue recognized to the extent of costs incurred 38. c P3,200,000 – P2,150,000 = P1,050,000.
39. c P1,500,000 – P820,000 = P680,000. 40. a
Under PFRS, the excess of Construction In Progress amounting to P2,100,000 (P2,250,000 – P150,000, loss) – P1,900,000, billings = P200,000 is classified as due from customers.
Under the US FASB, the excess of P200,00 is considered as an inventory account.
41. c
Costs of construction 1,200,000
Construction in progress 800,000
Revenue for long-term contracts 2,000,000
Percentage complete = P1,200,000 / (P1,200,000 +P600,000) = 2/3 Revenue recognized = 2/3 P3,000,000 = P2,000,000
Cost recognized = P1,200,000
Gross profit recognized = P2,000,000 P1,200,000 = P800,000 42. a
Costs of construction P1,200,000
Profit 800,000
Construction In Progress P2,000,000
Less: Progress billings 1,500,000
Excess (Due from customers) P 500,000
43. b
Costs of construction 600,000
Construction in progress 400,000
Revenue for long-term contracts 1,000,000
Total revenue P3,000,000 revenue previously recognized P2,000,000 = Revenue to recognize this year P1,000,000.
Cost recognized = P600,000
Gross profit recognized = P1,000,000 P600,000 = P400,000 44. d
Costs of construction 1,200,000
Under cost recovery method, revenue should be recognized up to the extent of costs incurred. 45. b Costs of construction P1,200,000 Profit 0 Construction In Progress P1,200,000
Less: Progress billings 1,500,000
Excess (Due to customers) P( 300,000)
46. d
Costs of construction 600,000
Construction in progress 1,200,000
Revenue for long-term contracts 1,800,000
Under the cost recovery method, record equal amounts of revenue and cost until cost recovered, and then record gross profit. In 20x4, recorded revenue and cost of P1,200,000, so record remaining cost of P600,000 and all gross profit of P1,200,000 in 20x5.
47. a
20x4 20x5
Contract price P 9,600,000 P10,080,000
Costs incurred to date P 4,920,000 P 8,640,000
Add: Estimated cost to complete 4,920,000 2,160,000
Total estimated costs P 9,840,000 P 10,800,000
Estimated Gross Profit (loss) P(240,000) P (720,000)
Multiply by: % of completion 100% 100%
Recognized Gross Profit (Loss) to date P (240,000) P (720,000) Less: Gross Profit (Loss) in prior year _________ (240,000) Recognized Gross Profit (Loss) in current year P (240,000) P (480,000) % of Completion / Cost Recovery Method:
Construction in Progress Progress Billings
CI 4,920,000 240,000 loss 5,280,000 4,680,000 5,280,000 CI 3,720,000 480,000 loss 3,420,000 7,920,000 8,700,000 due to customers P780,000
Note: If there is an anticipated loss, the Construction-in-Progress for both methods will exactly be the same in the year the loss was incurred.
48. d
Percentage of Completion: Project 6 Project 7 Project 8
Contract price……….. P500,000 P700,000 P250,000
Cost incurred each year………. P375,000 P100,000 P100,000 Add: Cost incurred in prior year……… _________ ________ ________ Costs incurred to date……… P375,000 P100,000 P100,000 Add: Estimated costs to compute……. ________ 400,000 100,000 Total estimated costs………. P375,000 P500,000 P200,000
Estimated gross profit……… P125,000 P200,000 P 50,000 Multiply by: percentage of completion. 100% 20% 50% Recognized gross profit to date……… P125,000 P 40,000 P 25,000 Less: Recognized gross profit in prior years _________ _________ _________ Recognized gross profit each year…. P125,000 P 40,000 P 25,000 Cost Recovery Method of Construction Accounting:
Project 6 Project 7 Project 8
Recognized Revenue………..……….. P500,000* P100,000 P100,000 Less: Costs of long-term construction
contract……….. 375,000 100,000 100,000
Recognized gross profit each year…. P125,000 P 0 P 0 * Since the contract is completed then the full amount of P500,000 contract price should be
recognized as revenue.
Percentage of Completion Cost Recovery Method of Construction Construction in Progress Construction in Progress
Pr. 6 - Cl. 375,000 Pr. 125,000 Pr. 7 – Cl. 100,000 Pr. 40,000 Pr. 8. Cl 100,000 Pr. 100,000 500,000 Pr. 6 Pr. 6 - Cl. 375,000 Pr. 125,000 Pr. 7 – CI 100,000 Pr. 8 – CI 100,000 700,000 12/31 200,000 500,000 Pr. 6 500,000 (d) 765,000 500,000 12/31 265,000 (d) 49. a
Input Measures: Efforts-Expended Method - using timbers laid
Year 2 Year 3
Timers laid Each Year 300 500
Add: Timbers laid in Prior Years 150 450
Timbers laid to date 450 950
Add: Additional support timbers to be laid 520 -0-
Total Estimated Timbers 970 950
Percentage-of-Completion 45/97 100%
x: CONTRACT PRICE P 800,000 P 800,000
Recognized Revenue to Date P 371,134 P 800,000
Recognized Revenue in Prior Years 371,134
Recognized Revenue in Current Yr. P 428,866
Output Measures – Number of trail feet
Year 2 Year 3
Trail feet Each Year 7,500 8,000
Add: Trail fees in Prior Years 3,000 10,500
Trail feet to date 10,500 18,500
Add: Additional trail feet to be constructed 8,200 ___-0-
Total Estimated Trail feet 18,700 18,500
Percentage-of-Completion 105/187 100%
x: CONTRACT PRICE P 800,000 P 800,000
Recognized Revenue in Prior Years 449,198
Recognized Revenue in Current Yr. P 350,802
50. b
2006 2007 2008
Contract price……….. P5,000,000 P5,000,000 P5,000,000
Cost incurred each year………. P2,050,000
Add: Cost incurred in prior year……… 900,000 2,550,000
Costs incurred to date……… P 900,000 P2,550,000 P4,600,000
Add: Estimated costs to complete 1,700,000 -0-
Total estimated costs………. P4,250,000 P4,600,000
Estimated gross profit……… P 750,000 P 400,000 Multiply by: percentage of completion. 60% 100% Recognized gross profit to date……… P 100,000 P 450,000 P 400,000 Less: Recognized gross profit in prior years -0- 100,000 450,000 Recognized gross profit each year…. P 100,000 P 350,000 P( 50,000) 51. d – refer to No. 50
52. c
Contract Price……… P60,000,000 Less: Total Estimated Costs
Cost Incurred to Date……… P26,000,000
Add: Estimated Costs to Complete……… 25,000,000 51,000,000 Estimated Gross Profit………. P 9,000,000 Multiplied by: % of completion………. 30% Recognized gross profit to date……….. P 2,700,000 Less: RGP in prior years……… _________0 Recognized gross profit in current year……… P 2,700,000 Construction-in-progress Account:
Costs incurred to date……….. P 26,000,000 GP in the current year……… 2,700,000 P 28,700,000 Less: Progress billings……….. 5,000,000 Due from customer (net)………. P 23,700,000 53. c
Contract Price P100,000,000
Multiplied by: Gross Profit Rate _________25%
Estimated Gross Profit of the entire contract P 25,000,000
Multiplied by: Percentage of Completion for first year _________50%
Gross Profit realized for current year P 12,500,000
54. c
Contract Price P120,000,000
x: Mobilization Fee 10%
Collection in 20x4 P 12,000,000
Note: Billings for 20x4 will be collected in January 20x5. 55. a
Collection on Billings:
Contract price P 100 M
x: Progress billings, net of 10% and 8% (50% - 10% - 8%) 32%
Progress billings P 32 M
x: Collections net of contract retention of 10% 90% 28.8 M
Collections in 20x4 P 33.8 M
56. b – cost recovery method is used.
At the end of 20x4 the contractor must recognized only to the extent of recoverable contract costs incurred (i.e., P5,000 contract revenue and P5,000 construction costs/expenses). Quiz- VIII 1. P100,000 = [P900,000 ÷ (P900,000 + P1,800,000)] × P3,000,000 = P1,000,000 P1,000,000 – P900,000 = P100,000. 2. P150,000 Contract price 4,500,000
Costs incurred to date 1,350,000
Add: Estimated cost to complete _2,700,000
Total estimated costs 4,050,000
Estimated Gross Profit (loss) 450,000
Multiply by: % of completion 1,350/4,050
Recognized Gross Profit (Loss) to date 150,000
Less: Gross Profit (Loss) in prior year ____-0-
Recognized Gross Profit (Loss) in current year 150,000 3. P150,000
20x5 20x6
Contract price 3,000,000 3,000,000
Costs incurred to date 1,800,000
Add: Estimated cost to complete _600,000
Total estimated costs 2,250,000 2,400,000
Estimated Gross Profit (loss) 750,000 600,000
Multiplied by: % of completion 1,800/2,400
Recognized Gross Profit (Loss) to date 300,000 450,000
Less: Gross Profit (Loss) in prior year _300,000
Recognized Gross Profit (Loss) in current year 150,000 4. P80,000
20x5
Contract price 1,600,000
Costs incurred to date 240,000
Add: Estimated cost to complete _960,000
Total estimated costs 1,200,000
Estimated Gross Profit (loss) 400,000
Multiplied by: % of completion 240/1,200
Recognized Gross Profit (Loss) to date 80,000
Less: Gross Profit (Loss) in prior year ______0
5. P20,000
20x5 20x6
Contract price 1,400,000 1,400,000
Costs incurred each year 400,000 400,000
Add: Cost incurred in prior years _____-0- 400,000
Costs incurred to date 400,000 800,000
Add: Estimated cost to complete _400,000 200,000
Total estimated costs 800,000 1,000,000
Estimated Gross Profit (loss) 600,000 400,000
Multiplied by: % of completion 400/800 800/1,000
Recognized Gross Profit (Loss) to date 300,000 320,000
Less: Gross Profit (Loss) in prior year ______0 300.000 Recognized Gross Profit (Loss) in current year 300,000 20,000 6. P-0- , Under the cost recovery method, record equal amounts of revenue and cost until cost
recovered, and then record gross profit 7.P240,000 Profit
20x5
Contract price 4,000,000
Costs incurred each year 960,000
Add: Cost incurred in prior years _______0
Costs incurred to date 960,000
Add: Estimated cost to complete
Total estimated costs 3,200,000
Estimated Gross Profit (loss) 800,000
Multiplied by: % of completion 960/3,200
Recognized Gross Profit (Loss) to date 240,000
Less: Gross Profit (Loss) in prior year _______0
Recognized Gross Profit (Loss) in current year 240,000 8. P102,000
20x5
Contract price 850,000
Costs incurred each year 238,000
Add: Cost incurred in prior years _______0
Costs incurred to date 238,000
Add: Estimated cost to complete 357,000
Total estimated costs 595,000
Estimated Gross Profit (loss) 255,000
Multiplied by: % of completion 238/595
Recognized Gross Profit (Loss) to date 102,000
Less: Gross Profit (Loss) in prior year _______0
9. P990,000
20x5 20x6
Contract price 3,000,000 3,000,000
Costs incurred each year 990,000
Add: Cost incurred in prior years 450,000
Costs incurred to date* 450,000 1,440,000
Add: Estimated cost to complete
Total estimated costs 2,250,000 2,400,000
Estimated Gross Profit (loss) 750,000 600,000
Multiplied by: % of completion ____20% _____60%
Recognized Gross Profit (Loss) to date 150,000 360,000
Less: Gross Profit (Loss) in prior year ______0 150.000 Recognized Gross Profit (Loss) in current year 150,000 210,000 * total estimated costs x % of completion
10. P50,000
20x5
Contract price 1,500,000
Costs incurred each year 465,000
Add: Cost incurred in prior years _______0
Costs incurred to date 465,000
Add: Estimated cost to complete 1,085,000
Total estimated costs 1,550,000
Estimated Gross Profit (loss) ( 50,000)
Multiplied by: % of completion 100%
Recognized Gross Profit (Loss) to date ( 50,000)
Less: Gross Profit (Loss) in prior year _______0
Recognized Gross Profit (Loss) in current year ( 50,000) 11. P625,000
20x5 20x6
Contract price 3,500,000 3,500,000
Costs incurred each year 1,350,000 1,525,000
Add: Cost incurred in prior years -0- 1,350,000
Costs incurred to date 1,350,000 2,875,000
Add: Estimated cost to complete 1,350,000 _______0
Total estimated costs 2,700,000 2,875,000
Estimated Gross Profit (loss) 800,000 625,000
Multiplied by: % of completion - ___100%
Recognized Gross Profit (Loss) to date 625,000
Less: Gross Profit (Loss) in prior year -0- _______0
12. P550
Costs Incurred………. 400
Contract price………. P2,750
Cost incurred each year……….. P 400
Add: Cost incurred in prior year………. ___-0-
Costs incurred to date……….. P 400
Add: Estimated costs to complete……… _1,600
Total estimated costs………. P2,000
Estimated gross profit (loss)………….………. P 750
Multiplied by: percentage of completion……….. 400/2,000 150
Construction In Progress account – inventory account……… 550
13. P1,200,000
The term “completed” should be “cost recovery”
Costs Incurred 700,000
Contract price………. P2,000,000
Cost incurred each year……….. P 700,000
Add: Cost incurred in prior year………. ______-0-
Costs incurred to date……….. P 700,000
Add: Estimated costs to complete……… __800,000
Total estimated costs………. P1,500,000
Estimated gross profit (loss)………….………. P 500,000
Multiplied by: percentage of completion……….. ________0 _______0
Construction In Progress account – inventory account 700,000
20x5
Costs incurred 600,000
Contract price………. P2,000,000
Cost incurred each year……….. P 600,000
Add: Cost incurred in prior year………. _700,000
Costs incurred to date……….. P1,300,000)
Add: Estimated costs to complete……… __800,000
Total estimated costs………. P(2,100,000)
Estimated gross profit (loss)………….………. P (100,000)
Multiplied by: percentage of completion……….. ________0 _(100,000)
Construction In Progress account – inventory account 1,200,000
15. P782,000
20x5
Costs Incurred 238,000
Contract price………. P850,000
Cost incurred each year……….. P238,000
Add: Cost incurred in prior year………. ______-0-
Costs incurred to date……….. P238,000
Add: Estimated costs to complete……… _357,000
Total estimated costs………. P595,000
Estimated gross profit (loss)………….………. P255,000
Multiplied by: percentage of completion……….. _238/595 102,000
Construction In Progress account – inventory account 340,000
20x6
Costs incurred 319,600
Contract price………. P850,000
Cost incurred each year……….. P319,600
Add: Cost incurred in prior year………. _238,000
Costs incurred to date……….. P557,600
Add: Estimated costs to complete……… _139,400
Total estimated costs………. P697,000
Estimated gross profit (loss)………….………. P153,000
Multiplied by: percentage of completion……….. _557.6/697 _122,400
Construction In Progress account – inventory account 782,000
Less: Progress billings (P260,000 + P210,000) 470,000
Construction In Progress account (net) – Due from
customers 312,000
16. P312,000
17. same with no.16 – P312,000
18. (P9,000,000 – P8,250,000) (P3,795,000 ÷ P8,250,000) = P345,000. 19.P3,795,000 + P345,000 = P4,140,000. 20. P2,750,000 P1,650,000 ————— × P5,000,000 = P2,750,000 P3,000,000 21. Accounts Receivable ... 1,650,000
Billings on Construction in Process ... 1,650,000 22. Construction Expenses ... 1,650,000
Construction in Process ... 1,100,000
Revenue from Long-Term Contracts ... 2,750,000 23. P875,000
Revenue P5,000,000
Costs 3,025,000
Total gross profit 1,975,000
Recognized in 20x5 (1,100,000)
Recognized in 20x6 P 875,000
Or
Total revenue P5,000,000
Recognized in 20x6 2,250,000
Costs in 20x6 (1,375,000)
Gross profit in 20x6 P 875,000
Percentage-of-Completion Completed-Contract
Gross Profit Gross Profit
24. 20x5 P750,000a 20x5 — 25. 20x6 P210,000b 20x6 — 26. 20x7 P440,000c 20x7 P1,400,000d aP1,500,000 ————— × P2,000,000 = P750,000 P4,000,000 bP2,640,000 ————— × P1,600,000 = P960,000 P4,400,000
Less 20x5 gross profit (750,000) 20x6 gross profit P210,000
cTotal revenue P6,000,000
Total costs 4,600,000 Total gross profit 1,400,000 Recognized to date (960,000) 20x7 gross profit P 440,000
dTotal revenue P6,000,000
Total costs 4,600,000 Total gross profit P1,400,000 27. P312,500 Revenue = [P250,000/(P250,000 + P750,000)] P1,250,000 = P312,500 Gross profit = P312,500 P250,000 = P62,500 Construction in progress = P250,000 + P62,500 = P312,500 28. P125,000 (2) Current Assets Inventories Construction in progress* P1,000,000
Less: Partial billings** (875,000)
Costs and recognized profit not
yet billed P 125,000 * Revenue to date = (P250,000 + P600,000)/(P250,000 + P600,000 + P212,500) 1,250,000 = P1,000,000 Construction in progress = P250,000 + P600,000 + P150,000 = P1,000,000 ** Partial billings = P375,000 + P500,000 = P875,000
29. P60,00
Revenue to date P1,250,000
Revenue from previous periods _1,000,000
Revenue for 20x7 P 250,000
Costs incurred in 20x7 _ 190,000
Gross profit for 20x7 P 60,000
THEORIES
1. False 6. False 11. False 16. True 21. True 26. True 31. False 2. True 7. False 12. True 17. False 22. False 27. True 32. False 3. True 8. False 13. False 18. True 23. False 28. False 33. True 4. False 9. True 14. True 19. False 24. False 29. False 34. False 5. False 10, False 15, False 20. True 25. False 30. True 35. True 36. False 37. True 38. True 39. False 40. False 41. b 46. a 51. c 56. d 61. d 66. c 42. c 47. d 52. b 57. b 62. b 67. b 43. b 48. c 53. c 58. c 63. a 68. a 44. c 49. c 54. b 59. c 64. c 69. d 45. b 50. a 55. a 60. c 65. d 70. C
