In: Accounting
Interest During Construction
Alta Company is constructing a production complex that qualifies for interest capitalization. The following information is available:
2019: | ||
January 1 | $ 516,000 | |
May 1 | 477,000 | |
October 1 | 648,000 | |
2020: | ||
March 1 | 1,404,000 | |
June 30 | 684,000 |
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
Specific funds = 1.7 mn
General funds = 8+13 = 21 mn
Weighted average rate of General funds
Amount Rate Interest
8 mn 12% 960000
13 mn 6% 780000
Total 1740000
Weighted average rate = 1.74 mn /21 mn
= 8.2857%
Interest to capitalize in 2019
since the cost incurred in 2019 is less than 1.7 mn , we will use rate of specific borrowing only i.e. 10%
2019
Jan 1 $ 516000 for 12 months @ 10% = 51600
May 1 $ 477000 for 8 months@ 10% = 31,800
Oct 1 $ 648000 for 3 months@ 10% = 16200
Total 1641000 99600
Interest to capitalize in 2020
Jan 1 specific borrowings 1641000 for 6 months @ 10% = 82050
March 1 out of specific borrowings 1700000- 164100 = 59000 for 4 months@ 10% = 1966.67
out of general funds 1404000-59000= 1345000 for 4 months @ 8.2857%= 37147.55
June 30 684000 out of general funds for 0 months @ 8.2857 % 0
Total 121164.22
Cost of asset
Amount spent (516000+477000+648000+1404000+684000) 3729000
Interest capitalizes in 2019 99,600
Interest capitalized in 2020 1,21,164.22
Cost of complex 39,49,764.22
Yearly Depreciation = (cost of asset - residual value) / expected useful life
= ( 3949764.22 . - 0 ) / 20
= 197488.21
Depreciation in 2020 , will stary from date of completion of asset on 30 th June
Depreciation for 6 months = $ 98,744 .11
Depreciation if interest was not capitalized
Depreciation = 3729000 /20 * 6/12 = $ 93,225
increase in depreciation due to capitalization of Interest = 98744.11 -93225 = 5519.11
Income in 2020 (if interest not capitalized) = (-)121164. 22 +5519.11 = (-) 115645.11