Question

PLEASE GIVE SOLUTION IN THE SAME FORMAT AS THE IMAGE THANK YOU!

On January 1, 2021, the Mason Manufacturing Company began construction of a building to be used as its office headquarters. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 March 1, 2021 June 30, 2021 October 1, 2021 January 31, 2 April 30, 2022 August 31, 2022 $1,170,000 840,000 1,940,000 840, 306,00 639, eee 900,00 On January 1, 2021, the company obtained a $3,000,000 construction loan with a 15% Interest rate. The loan was outstanding all of 2021 and 2022. The company's other Interest-bearing debt Included two long-term notes of $3,000,000 and $9,000,000 with Interest rates of 9% and 13%, 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 specific Interest 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. Complete this question by entering your answers in the tabs below. Req 1 and 3 Reg 2 Calculate the amount of interest that Mason should capitalize in 2021 and 2022 using the specific interest method and interest expense that will appear in the 2021 and 2022 income statements. (Do not round intermediate calculations.) 2021 2022 Interest capitalized Interest expense (Req 1 and 3 Req 2 >

Answer 1

		2021	2022
	Interest Capitalized	$               390,000	$         518,130
	Interest Expense	$            1,500,000	$       1,371,870
	Cost of Building	=	$       6,643,130
	Workings:
	Expenditure for 2021
	Jan 1,2021	$            11,70,000	X	12/12	=	$        11,70,000
	March 1, 2021	$               8,40,000	X	10/12	=	$          7,00,000
	June 30, 2021	$            10,40,000	X	6/12	=	$          5,20,000
	October 1, 2021	$               8,40,000	X	3/12	=	$          2,10,000
		$            38,90,000				$        26,00,000
	Interest Capitalized in 2021
		$            26,00,000	X	15.00%	=	$          3,90,000
	Expenditure for 2022
	Jan 1, 2022 ($3890000+$390000)	$            42,80,000	X	9/9	=	$        42,80,000
	Jan 31, 2022	$               3,06,000	X	8/9	=	$          2,72,000
	April 30, 2022	$               6,39,000	X	5/9	=	$          3,55,000
	August 31. 2022	$               9,00,000	X	1/9	=	$          1,00,000
		$            61,25,000				$        50,07,000
	Interest Capitalized in 2020
	$                       50,07,000
Less:	$                       30,00,000	X	15.00%	X 9/12	=	$          3,37,500
	$                       20,07,000	X	12.00%	X 9/12	=	$          1,80,630
	Interest Capitalized in 2020				=	$          5,18,130
	Weighted Average rate of all debt:-
		$            30,00,000	X	9%	=	$          2,70,000
		$            90,00,000	X	13%	=	$        11,70,000
		$         1,20,00,000				$        14,40,000
		Weighted Average rate of all debt =				12.00%
		($1440000/ 120,00,000)
	Interest Expense for 2021:
	Total Interest Incurred	($3000000*15%)+($3000000*9%)+($9000000*13%)			=	$        18,90,000
	Less : Interest Capitalized				=	$          3,90,000
	2021 Expense				=	$        15,00,000
	Interest Expense for 2022:
	Total Interest Incurred				=	$        18,90,000
	Less : Interest Capitalized				=	$          5,18,130
	2022 Expense				=	$        13,71,870
	Cost of Building
	Expenditure for 2021				=	$        38,90,000
	Interest Capitalized in 2021				=	$          3,90,000
	Expenditure for 2022				=	$        18,45,000
	Interest Capitalized in 2022				=	$          5,18,130
	Cost of Building				=	$        66,43,130