In: Accounting
During 2017, Barden Building Company constructed own equipment at a total cost of $16,650,000.
Date |
Capitalization Expenditure |
Period |
The weighted average accumulated expenditures |
1-Apr |
$5,000,000 |
||
1-Jun |
$7,000,000 |
||
31-Aug |
$3,650,000 |
||
31-Dec |
$1,000,000 |
||
Total |
$16,650,000 |
The company had the following debt outstanding at December 31, 2017:
1. 10%, 5-year note to finance construction of various assets,
dated April 1, 2017, with interest payable annually on January 1 $6,300,000
2. 13.5%, ten-year bonds issued at par on December 31, 2011, with interest
payable annually on December 31 7,000,000
3. 9%, 3-year note payable, dated January 1, 2016, with interest payable
annually on January 1 3,500,000
Compute the amounts of each of the following (show computations). Extra 1 point for being the first group, which provided correct answers
1. What is Actual Interest in 2017?_________________
2. What is Weighted average accumulated expenditures on assets?________________
3. What is Avoidable interest in 2017?______________________
4. Total interest to be capitalized during 2017____________
5. Record journal entries for asset capitalization in 2017
Extra 0.5 points: You are the first year auditor, who is doing company’s PPE analysis. You found out that the company did not capitalize interest in 2017 and therefore equipment depreciation expense was misstated in 2018. Please, write down ADJUSTMENT journal entry, that you will submit to your senior associate, to CORRECT depreciation expense in 2018, assuming that you agree with company’s estimates for salvage value: 1,000,000 and period of usage 10 years. Company applies straight-line depreciation method
1. Actual Interest is the Total Interest that the company needs to pay-
Particulars | Explanation | Amount(in $) |
Specific Debt: | ||
Interest for 10%, 5-year note to finance construction of various assets taken on April 1 | $6,300,000*10%*9/12 | 472,500 |
Other debt: | ||
13.5%, ten-year bonds issued Dec 31 , 2011 | $7,000,000*13.5% | 945,000 |
9%, 3-year note payable, dated January 1, 2016, | $3,500,000*9% | 315,000 |
Total | 1,732,500 |
2.Weighted average accumulated expenditures on assets
Date | capitalization expenditure (in $) | period | weighted average accumulated expenditure(WAAE) |
Apr 1 | 5,000,000 | 9/12 | 5,000,000*9/12=3,750,000 |
Jun 1 | 7,000,000 | 7/12 | 7,000,000*7/12=4,083,333 |
Aug 31 | 3,650,000 | 4/12 | 3,650,000*4/12=1,216,667 |
Dec 31 | 1,000,000 | 0 | |
Total | 9,050,000 |
3.What is Avoidable interest in 2017
Weighted avergae Interest rate for other Debts=$(945,000+315,000)/$(7,000,000+3,500,000)=12%
Calculation of avoidable Interest
WAAE | Avoidable Interest(in $) |
Specific Debt loan of $6,300,000 @ 10% | 472,500 |
Remaining $2,750,000@12%(9,050,000-6,300,000) | 247,500 |
Total | 720,000 |
4.Total interest to be capitalized during 2017
Interest cost that needs to be capitalized is the lesser of Avoidable Interest and Actual Interest i.e. lesser of $720,000 or $1,732,500.
Hence the answer is $720,000 i.e. the avoidable interest.
As per the Answering policy first 4 questions are answered, feel free to reach me in case of any doubts. If the answer is helpful to you please upvote.