Академический Документы
Профессиональный Документы
Культура Документы
6/13/2013
10,000,000
2011
2012
2,000,000
1,500,000
1,000,000
6,000,000
3,100,000
4,100,000
4,200,000
3,400,000
2011
2012
2013
3,300,000
4,400,000
4,800,000
0
Totals
8,400,000
10,000,000
10,000,000
2013
151652101.xls.ms_office
-1-
Problem
Acct 414
6/13/2013
2011
DR
CR
DR
2013
CR
DR
2014
CR
DR
Construction in Progress
Accts Pay, Cash, etc.
Accounts Receivable
Partial Billings
Cash
Accounts Receivable
T-accounts
151652101.xls.ms_office
Construction in progress
Partial billings
-2-
Accounts Receivable
JEs-% blank
Acct 414
6/13/2013
2014
CR
counts Receivable
151652101.xls.ms_office
-3-
JEs-% blank
Acct 414
6/13/2013
2011
DR
2012
CR
DR
2013
CR
DR
2014
CR
DR
CR
Construction in Progress
Accts Pay, Cash, etc.
Accounts Receivable
Partial Billings
Cash
Accounts Receivable
T-accounts
151652101.xls.ms_office
Construction in progress
Partial billings
-4-
Accounts Receivable
JEs-CC-blank
Acct 414
6/13/2013
2011
DR
2012
CR
DR
2013
CR
DR
2014
CR
DR
CR
Construction in Progress
Accts Pay, Cash, etc.
Accounts Receivable
Partial Billings
Cash
Accounts Receivable
T-accounts
151652101.xls.ms_office
Construction in progress
Partial billings
-5-
Accounts Receivable
Acct 414
6/13/2013
151652101.xls.ms_office
2,500,000
2,500,000
2,000,000
500,000
2,000,000
500,000
6,000,000
3,500,000
3,100,000
400,000
1,500,000
900,000
-6-
2013
3,300,000
4,400,000
4,800,000
0
100.00%
10,000,000
8,400,000
10,000,000
0
8,400,000
8,400,000
100.00%
10,000,000
4,000,000
3,300,000
700,000
1,600,000
1,600,000
Solution
Acct 414
BALANCE SHEET PRESENTATION
Percentage of Completion:
CURRENT ASSETS
Constr Costs in Excess
of related billings
6/13/2013
2011
1,000,000
2013
400,000
CURRENT LIABILITIES
Constr Billings in excess
of related costs
Completed Contract
CURRENT ASSETS
Constr Costs in Excess
of related billings
500,000
CURRENT LIABILITIES
Constr Billings in excess
of related costs
151652101.xls.ms_office
500,000
-7-
Solution
Acct 414
6/13/2013
totals
8,400,000
10,000,000
10,000,000
OK
OK
10,000,000
8,400,000
1,600,000
OK
151652101.xls.ms_office
-8-
Solution
Acct 414
151652101.xls.ms_office
6/13/2013
-9-
Solution
Acct 414
6/13/2013
solution
2011
DR
Construction in Progress
Accts Pay, Cash, etc.
2,000,000
Accounts Receivable
Partial Billings
1,500,000
Cash
Accounts Receivable
1,000,000
Construction Costs
Construction in Progress
Construction Revenue
2,000,000
500,000
2012
CR
DR
151652101.xls.ms_office
2013
CR
DR
3,100,000
2,000,000
4,100,000
1,500,000
4,400,000
4,200,000
4,400,000
4,800,000
4,200,000
3,100,000
400,000
2,500,000
DR
3,300,000
4,100,000
1,000,000
2014
CR
3,300,000
3,100,000
4,800,000
3,300,000
700,000
3,500,000
Closing Entry
Partial Billings
Construction in Progress
T-accounts
4,000,000
10,000,000
10,000,000
Construction in progress
2,000,000
500,000
2,500,000
3,100,000
400,000
6,000,000
3,300,000
700,000
10,000,000
10,000,000
10,000,000
Partial billings
1,500,000
- 10 -
Accounts Receivable
1,500,000
1,500,000
4,100,000
500,000
4,100,000
5,600,000
4,400,000
400,000
4,400,000
10,000,000
-
10,000,000
-
10,000,000
JEs-% (sol)
Acct 414
6/13/2013
2014
CR
-
ccounts Receivable
1,000,000
4,200,000
4,800,000
151652101.xls.ms_office
- 11 -
JEs-% (sol)
Acct 414
6/13/2013
solution
2011
DR
2012
CR
2,000,000
1,500,000
1,000,000
-
2,000,000
1,500,000
1,000,000
151652101.xls.ms_office
2013
2014
DR
CR
DR
CR
3,100,000
4,100,000
4,200,000
-
3,100,000
4,100,000
4,200,000
3,300,000
4,400,000
4,800,000
-
3,300,000
4,400,000
4,800,000
DR
Closing Entry
Partial Billings
Construction revenue
Construction costs
Construction in progress
T-accounts
CR
-
10,000,000
10,000,000
8,400,000
8,400,000
Construction in progress
2,000,000
0
0
2,000,000
3,100,000
0
0
5,100,000
3,300,000
0
0
8,400,000
0
0
0
8,400,000
0
0
0
8,400,000
Partial billings
1,500,000
1,500,000
4,100,000
5,600,000
4,400,000
10,000,000
0
10,000,000
0
10,000,000
- 12 -
Accounts Receivable
1,500,000
1,000,000
500,000
4,100,000
4,200,000
400,000
4,400,000
4,800,000
0
0
0
0
0
0
0
JEs-CC (sol)
Acct 414
6/13/2013
solution
2011
DR
2,000,000
1,500,000
1,000,000
-
2012
CR
2,000,000
1,500,000
1,000,000
2,000,000
151652101.xls.ms_office
2013
2014
DR
CR
DR
CR
3,100,000
4,100,000
4,200,000
-
3,100,000
4,100,000
4,200,000
3,300,000
4,400,000
4,800,000
-
3,300,000
4,400,000
4,800,000
3,100,000
2,000,000
3,300,000
3,100,000
Closing entry
Construction revenue (gross profit)
Contr in progress
Partial billings
T-accounts
DR
CR
-
3,300,000
1,600,000
8,400,000
10,000,000
Construction in progress
2,000,000
0
2,000,000
3,100,000
0
5,100,000
3,300,000
0
8,400,000
0
0
0
8,400,000
0
0
0
8,400,000
Partial billings
1,500,000
1,500,000
4,100,000
5,600,000
4,400,000
10,000,000
0
10,000,000
0
10,000,000
- 13 -
Accounts Receivable
1,500,000
1,000,000
500,000
4,100,000
4,200,000
400,000
4,400,000
4,800,000
0
0
0
0
0
0
0