In: Accounting
On December 31, 2016, Flint Inc. borrowed $3,540,000 at 13% payable annually to finance the construction of a new building. In 2017, the company made the following expenditures related to this building: March 1, $424,800; June 1, $708,000; July 1, $1,770,000; December 1, $1,770,000. The building was completed in February 2018. Additional information is provided as follows.
1. | Other debt outstanding | |||
10-year, 14% bond, December 31, 2010, interest payable annually | $4,720,000 | |||
6-year, 11% note, dated December 31, 2014, interest payable annually | $1,888,000 | |||
2. | March 1, 2017, expenditure included land costs of $177,000 | |||
3. | Interest revenue earned in 2017 |
$57,820 |
Determine the amount of interest to be capitalized in 2017 in relation to the construction of the building.
Prepare the journal entry to record the capitalization of interest and the recognition of interest expense, if any, at December 31, 2017. (Credit account titles are automatically indented when amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts.)
December 31, 2017
Buildings
Interest Expense
Cash
Requirement 1 | |||||
Determination of weighted average Expenditures | |||||
Date of Expenditure | Amount of expenditure | Weight Factor | Weighted average expenditure | ||
2017 | |||||
Mar-01 | 424800 | 10/12 | 106200 | ||
Jun-01 | 708000 | 7/12 | 413000 | ||
Jul-01 | 1770000 | 6/12 | 885000 | ||
Dec-01 | 1770000 | 1/12 | 147500 | ||
Total | 4672800 | ||||
Weighted average accumulated expenditure | 1551700 | ||||
Requirement 2 | |||||
Actual Interest | |||||
Debt | Interest | Actual Interest | |||
Specific Borrowing | 3540000 | 13% | 460200 | ||
General Borrowing | 4720000 | 14% | 660800 | ||
General Borrowing | 1888000 | 11% | 207680 | ||
Total | 10148000 | 1328680 | |||
Requirement 2 | |||||
Avoidable Interest | |||||
Weighted average interest for other debt | 13.14 | ||||
Debt | Interest rate | Interest Amount | |||
4720000 | 14% | 660800 | |||
1888000 | 11% | 207680 | |||
6608000 | 13.14285714 | 868480 | |||
Avoidable Interest | |||||
Weighted average expenditure | Interest rate | Avoidable interest | |||
Specific borrowing | 1551700 | 13% | 201721 | ||
Other debt | 0 | 13.14% | 0 | ||
Total | 201721 | ||||
Since avoidable interest is less thatn actual interest of $1328680, the avoidable | |||||
interest of $201721 will be capitalized. | |||||
Date | General Journal | Debit | Credit | ||
December 31, 2017 | Buildings | 201721 | |||
Interest expense | 1126959 | ||||
Cash | 1328680 |