In: Accounting
Cheyenne Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $4,971,900 on January 1, 2017. Cheyenne expected to complete the building by December 31, 2017. Cheyenne has the following debt obligations outstanding during the construction period.
Construction loan-10% interest, payable semiannually, issued December 31, 2016 | $1,999,900 | |
Short-term loan-8% interest, payable monthly, and principal payable at maturity on May 30, 2018 | 1,611,800 | |
Long-term loan-9% interest, payable on January 1 of each year. Principal payable on January 1, 2021 | 1,006,500 |
Assume that Cheyenne completed the office and warehouse building
on December 31, 2017, as planned at a total cost of $5,212,300, and
the weighted-average amount of accumulated expenditures was
$3,779,200. Compute the avoidable interest on this project.
(Use interest rates rounded to 2 decimal places, e.g.
7.58% for computational purposes and round final answers to 0
decimal places, e.g. 5,275.)
Avoidable Interest:
Compute the depreciation expense for the year ended December 31,
2018. Cheyenne elected to depreciate the building on a
straight-line basis and determined that the asset has a useful life
of 30 years and a salvage value of $302,700. (Round
answer to 0 decimal places, e.g. 5,275.)
Depreciation Expense |
Part 1
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||
Part a | |||
(a) | Avoidable Interest | ||
Weighted-Average | |||
Accumulated Expenditures | Interest Rate | Avoidable Interest | |
$ 1,999,900 | 10.00% | $ 199,990 | |
$ 1,600,000 | 8.38% | $ 134,151 | |
$ 3,599,900 | $ 334,141 | ||
Weighted-average interest rate computation | Principal | Interest | |
8% short-term loan | $ 1,611,800 | $ 128,944 | |
9% long-term loan | $ 1,006,500 | $ 90,585 | |
$ 2,618,300 | $ 219,529 | ||
Total Interest | $ 219,529 | 8.38% | |
Total Principal | $ 2,618,300 | ||
Actual Interest | |||
Construction loan | $1,999,900 X 10% = | $ 199,990 | |
Short-term loan | $1,611,800 X 8% = | $ 128,944 | |
Long-term loan | $1,006,500 X 9% = | $ 90,585 | |
Total | $ 419,519 | ||
Because avoidable interest is lower than actual interest, use avoidable interest. | |||
Cost | $ 5,212,300 | ||
Interest capitalized | $ 334,141 | ||
Total cost | $ 5,546,441 | ||
(b) | |||
Depreciation Expense | $ 174,791 | ||
($5,546,441-$302,700)/30 Years |