Question

In: Accounting

On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate....

On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows:

January 1, 2021 $ 1,000,000
March 1, 2021 840,000
June 30, 2021 480,000
October 1, 2021 680,000
January 31, 2022 630,000
April 30, 2022 945,000
August 31, 2022 1,620,000


On January 1, 2021, the company obtained a $3 million construction loan with a 11% interest rate. Assume the $3 million loan is not specifically tied to construction of the building. The loan was outstanding all of 2021 and 2022. The company’s other interest-bearing debt included two long-term notes of $4,800,000 and $6,800,000 with interest rates of 8% and 10%, respectively. Both notes were outstanding during all of 2021 and 2022. Interest is paid annually on all debt. The company’s fiscal year-end is December 31.

Required:
1. Calculate the amount of interest that Mason should capitalize in 2021 and 2022 using the weighted-average method.
2. What is the total cost of the building?
3. Calculate the amount of interest expense that will appear in the 2021 and 2022 income statements.

Solutions

Expert Solution

Solution 1:

Weighted average interest rate of all debt
Debt Amount Interest rate Interest amount
Loan $30,00,000 11% $3,30,000
8% Note $48,00,000 8% $3,84,000
10% Note $68,00,000 10% $6,80,000
Totals $1,46,00,000 $13,94,000
Weighted average rate (total interets/ total debt) 9.55%
Year 2021: Weighted-Average accumulated expenditure and interest capitalized
Date Amount Capitalization period Weighted Average Accumulated Expenditures
01 January 2021 $10,00,000 12/12 $10,00,000
01 March 2021 $8,40,000 10/12 $7,00,000
30 June 2021 $4,80,000 6/12 $2,40,000
01 October 2021 $6,80,000 3/12 $1,70,000
Total $30,00,000 $21,10,000
*Interest rate 9.55%
Interest capitalized in 2021 $2,01,505
Year 2022: Weighted-Average accumulated expenditure
Date Amount Capitalization period Weighted Average Accumulated Expenditures
01 January 2022 $32,01,505 9/9 $32,01,505
31 January 2022 $6,30,000 8/9 $5,60,000
30 April 2022 $9,45,000 5/9 $5,25,000
31 August 2022 $16,20,000 1/9 $1,80,000
Total $63,96,505 $44,66,505
*Interest rate 9.55%
Interest capitalized in 2022 $3,19,913

Solution 2:

Computation of Cost of Building
Total expenditure before capitalization(6396505-201505) $61,95,000
Add: Interest capitalized in 2021 $2,01,505
Add: Interest capitalized in 2021 $3,19,913
Total cost of Building $67,16,418
Solution 3:
Computation of Interest expense
Debt Amount Interest rate Interest amount
Loan $30,00,000 11% $3,30,000
8% Note $48,00,000 8% $3,84,000
10% Note $68,00,000 10% $6,80,000
Total interest incurred $13,94,000
2021 2022
Total inerest incurred $13,94,000 $13,94,000
Less: Interest Capitalized $2,01,505 $3,19,913
Interest Expense $11,92,495 $10,74,087

Related Solutions

On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,200,000 March 1, 2021 660,000 June 30, 2021 520,000 October 1, 2021 620,000 January 31, 2022 360,000 April 30, 2022 675,000 August 31, 2022 1,080,000 On January 1, 2021, the company obtained a $3 million construction loan with a 11% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,300,000 March 1, 2021 720,000 June 30, 2021 340,000 October 1, 2021 640,000 January 31, 2022 450,000 April 30, 2022 765,000 August 31, 2022 1,260,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,330,000 March 1, 2021 780,000 June 30, 2021 230,000 October 1, 2021 660,000 January 31, 2022 540,000 April 30, 2022 855,000 August 31, 2022 1,440,000 On January 1, 2021, the company obtained a $3 million construction loan with a 12% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,300,000 March 1, 2021 750,000 June 30, 2021 300,000 October 1, 2021 650,000 January 31, 2022 495,000 April 30, 2022 810,000 August 31, 2022 1,350,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,240,000 March 1, 2021 660,000 June 30, 2021 450,000 October 1, 2021 650,000 January 31, 2022 900,000 April 30, 2022 1,215,000 August 31, 2022 2,160,000 On January 1, 2021, the company obtained a $3 million construction loan with a 12% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate.....
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate.. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,000,000 March 1, 2021 600,000 June 30, 2021 800,000 October 1, 2021 600,000 January 31, 2022 270,000 April 30, 2022 585,000 August 31, 2022 900,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,300,000 March 1, 2021 750,000 June 30, 2021 300,000 October 1, 2021 650,000 January 31, 2022 495,000 April 30, 2022 810,000 August 31, 2022 1,350,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 14% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 14% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,050,000 March 1, 2021 870,000 June 30, 2021 390,000 October 1, 2021 690,000 January 31, 2022 675,000 April 30, 2022 990,000 August 31, 2022 1,710,000 On January 1, 2021, the company obtained a $3 million construction loan with a 14% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate.....
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate.. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,000,000 March 1, 2021 600,000 June 30, 2021 800,000 October 1, 2021 600,000 January 31, 2022 270,000 April 30, 2022 585,000 August 31, 2022 900,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate....
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,300,000 March 1, 2021 750,000 June 30, 2021 300,000 October 1, 2021 650,000 January 31, 2022 495,000 April 30, 2022 810,000 August 31, 2022 1,350,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT