8. The Balance Sheet of CPM Construction Company as of 31 December 2013 is given in Table P4.3. Assume that this company is using the POC method of income recognition. Further, assume that 65% of the projects with total bid price of $850,000 have been completed in 2014.
(a) Journalize the following transactions. Identify each transaction as asset, liability, revenue, expense, and so forth (Table P4.4)
(b) Establish relevant accounts for posting. Divide them into categories as Assets, Liabilities, and Net Worth.
(c) Close accounts as of 31 December 2014. (d) Develop the Income Statement for the year 2014.
(e) Develop the Balance Sheet as of 31 December 20X
TABLE P4.3 Balance Sheet, CPM Construction Company (31 December, 2013) Assets Liabilities Accounts payable 75,000 85,000 Cash 110,000 Notes payable 50,000 Accounts receivable 300,000 Long-term loans 60,000 Buildings Less accumulated depreciation on the buildings (150,000) Total liabilities 195,000 240,000 Net worth Construction equipment Less accumulated depreciation on equipment (80,000) Capital stocks 250,000 20,000 Retained earnings 70,000 Other assets 515,000 Total net worth 320,000 Total assets Total net worth and liabilities 515,000 TABLE P4.4 Transaction for CPM Construction Company Date Transaction Transaction Number 1/2/X4 2/4/X4 3/4/X4 3/8/X4 4/7/X4 5/8/X4 6/7/X4 7/3/X4 8/16/X4 9/16/X4 CPM Co. bought construction equipment for $130,000 for which the company paid $15,000 cash and remaining on account. CPM Co. was billed S20,000 by Smith Material Supplier for cost of material. CPM paid $20,000 to Smith Material Supplier related to transaction #2. CPM billed client for $320,000 (bill #1 on Job 101). CPM was billed $60,000 by National Rental Co. for renting construction equipment. CPM received S290,000 from client for bill #1 on Job 101. CPM paid $60,000 to the National Rental Co. for the bill received on 4/7/X4. CPM paid $70,000 cost of labor. CPM was billed $45,000 by subcontractor. CPM paid $45,000 to the subcontractor for the bill received on 8/16/X4. CPM billed client for $280,000 (bill #2 on Job 101). Accounts receivable of $20,000 are collected. CPM received $265.000 from client for bill #2 Accounts payable of $40,000 are paid. CPM paid $145,000 in payroll expense. Dividends paid in the amount of $20,000 to stockholders. Building depreciation of $30,000 recognized for the year. CPM depreciates its construction equipment for the total of S65.000 each year (this includes also the depreciation of the equipment bought on 1/2/X4.) 10/1/X4 10/20/X4 11/15/X4 12/15/X4 12/25/X4 12/30/X4 12/30/X4 12/30/X4 TABLE P4.3 Balance Sheet, CPM Construction Company (31 December, 2013) Assets Liabilities Accounts payable 75,000 85,000 Cash 110,000 Notes payable 50,000 Accounts receivable 300,000 Long-term loans 60,000 Buildings Less accumulated depreciation on the buildings (150,000) Total liabilities 195,000 240,000 Net worth Construction equipment Less accumulated depreciation on equipment (80,000) Capital stocks 250,000 20,000 Retained earnings 70,000 Other assets 515,000 Total net worth 320,000 Total assets Total net worth and liabilities 515,000 TABLE P4.4 Transaction for CPM Construction Company Date Transaction Transaction Number 1/2/X4 2/4/X4 3/4/X4 3/8/X4 4/7/X4 5/8/X4 6/7/X4 7/3/X4 8/16/X4 9/16/X4 CPM Co. bought construction equipment for $130,000 for which the company paid $15,000 cash and remaining on account. CPM Co. was billed S20,000 by Smith Material Supplier for cost of material. CPM paid $20,000 to Smith Material Supplier related to transaction #2. CPM billed client for $320,000 (bill #1 on Job 101). CPM was billed $60,000 by National Rental Co. for renting construction equipment. CPM received S290,000 from client for bill #1 on Job 101. CPM paid $60,000 to the National Rental Co. for the bill received on 4/7/X4. CPM paid $70,000 cost of labor. CPM was billed $45,000 by subcontractor. CPM paid $45,000 to the subcontractor for the bill received on 8/16/X4. CPM billed client for $280,000 (bill #2 on Job 101). Accounts receivable of $20,000 are collected. CPM received $265.000 from client for bill #2 Accounts payable of $40,000 are paid. CPM paid $145,000 in payroll expense. Dividends paid in the amount of $20,000 to stockholders. Building depreciation of $30,000 recognized for the year. CPM depreciates its construction equipment for the total of S65.000 each year (this includes also the depreciation of the equipment bought on 1/2/X4.) 10/1/X4 10/20/X4 11/15/X4 12/15/X4 12/25/X4 12/30/X4 12/30/X4 12/30/X4
