In: Accounting
Alta Company is constructing a production complex that qualifies for interest capitalization. The following information is available:
2019: | ||
January 1 | $ 516,000 | |
May 1 | 549,000 | |
October 1 | 492,000 | |
2020: | ||
March 1 | 1,512,000 | |
June 30 | 600,000 |
Required:
Note: Round all final numeric answers to two decimal places.
Capitalized interest, 2019 | $ fill in the blank 1 |
Capitalized interest, 2020 | $ fill in the blank 2 |
$ fill in the blank 3
SOLUTION:
Answer to Question 1.
Analysis of expenditure | Amonut in ($) | ||
Date | Expenditure | Amount Allocated to Specific Borrowing | Amount Allocated to General Borrowing |
2019 | |||
01.01.2019 | 516,000 | 516,000 | - |
01.05.2019 | 549,000 | 549,000 | - |
01.10.2019 | 492,000 | 335,000 | 157,000 |
1,557,000 | 1,400,000 | 157,000 | |
2020 | |||
01.03.2020 | 1,512,000 | 1,512,000 | |
30.06.2020 | 600,000 | 600,000 | |
2,112,000 | - | 2,112,000 | |
Weighted Average Borrowing ROI | |||
Amount Borrowed | Proportionate Share | ROI | Weighted ROI |
18,000,000 | 0.78 | 8.00% | 6.24% |
5,000,000 | 0.22 | 14.00% | 3.08% |
23,000,000.00 | 1.00 | ||
Weighted Average Rate of Interest on General Borrowing | 9.32% | ||
Borrowing Cost to be Capitalized in 2019 | |||
2019 | |||
Calculation | |||
Specific Borrowing | - | ||
01.01.2019 | 516,000 | (516,000x12%) | 61,920 |
01.05.2019 | 549,000 | (549,000x12%x8/12) | 49,920 |
01.10.2019 | 335,000 | (335,000x12%x3/12) | 10,050 |
General Borrowing | |||
01.10.2019 | 157,000 | (157,000x9.32%x3/12) | 3,658.10 |
Total Interest Capitalized | 125,548.10 | ||
Borrowing Cost to be Capitalized in 2020 | |||
2020 | |||
Specific Borrowing (Outstanding As on 01.01.2020) | 1,400,000 | (1,400,000x12%x6/12) | 84,000 |
General Borrowing | - | ||
Outstanding on 01-01-2020 | 157,000 | (157,000x9.32%x6/12) | 7,316.20 |
Expend on 01.03.2020 | 1,512,000 | (1,512,000x9.32%x4/12) | 46,972.80 |
Expend on 30.06.2020 | 600,000 | (600,000x9.32%x0/12) | - |
Total Interest Capitalized | 138,289 |
Answer to Question 2.
Depereciation on Complex ( Under Straight Line Method) | |||
(As the Question remain silent about the when the asset is available for use so iit hass been assumed that Complex is available for used from 01-07-2020) | |||
Value Of Complex | |||
Amount Expanded | |||
2019 | |||
01.01.2019 | 516,000 | ||
01.05.2019 | 549,000 | ||
01.10.2019 | 492,000 | ||
2020 | |||
01.03.2020 | 1,512,000 | ||
30.06.2020 | 600,000 | ||
3,669,000 | |||
Interest Capitalised | |||
2019 | 125,548.10 | ||
2020 | 138,289.00 | 263,837.10 | |
Total Value Complex Capitalised | 3,932,837.10 | ||
Less: Residual Value | - | ||
3,932,837.10 | |||
Depreciation (from 01-07-2020 to 31-12-202) (Devided by 50) | |||
For 6 month under SLM method( Use ful life 25 yrs) | 76,656.74 | ||