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 |
$ |
1,680,000 |
|
March 1, 2021 |
1,260,000 |
||
June 30, 2021 |
1,460,000 |
||
October 1, 2021 |
1,260,000 |
||
January 31, 2022 |
369,000 |
||
April 30, 2022 |
702,000 |
||
August 31, 2022 |
999,000 |
||
On January 1, 2021, the company obtained a $4,000,000 construction
loan with a 12% 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 $7,000,000 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 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.
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 |
$453,000 |
|
Interest expense |
$967,000 |
What is the total cost of the building? (Do not round intermediate calculations.
Total cost of building |
(PLEASE SHOW ALL WORK, THE YEAR 2021 HAS ALREADY BEEN COMPLETED AND IS CORRECT)
Expenditure for 2021 | |||
Expenditure for 2021 | Amount | Time factor | |
01-Jan-21 | 1,680,000 | 12/12 | 1,680,000 |
01-Mar-21 | 1,260,000 | 10/12 | 1,050,000 |
30-Jun-21 | 1,460,000 | 6/12 | 730,000 |
01-Oct-21 | 1,260,000 | 3/12 | 315,000 |
Accumulated capital Expenditure before interest capitalized | 5,660,000 | ||
Average Accumulated capital Expenditure | 3,775,000 | ||
Interest capitalized in 2021 | |||
Average Accumulated capital Expenditure | Multiplied by: interest rate | Interest capitalized in 2021 | |
3,775,000 | 12.00% | 453,000 | |
Total capitalized value in 2021 | 5,660,000 | 453,000 | 6,113,000 |
Expenditure for 2022 | |||
Expenditure for 2022 | Amount | Time factor | |
01-Jan-22 | 6,113,000 | 9/9 | 6,113,000 |
31-Jan-22 | 369,000 | 8/9 | 328,000 |
30-Apr-22 | 702,000 | 5/9 | 390,000 |
31-Aug-22 | 999,000 | 1/9 | 111,000 |
Accumulated capital Expenditure before interest capitalized | 8,183,000 | ||
Average accumulated capital Expenditure | 6,942,000 | ||
Weighted average rate for other debt | |||
3,000,000 | 8.00% | 240,000 | |
7,000,000 | 10.00% | 700,000 | |
10,000,000 | 940,000 | ||
Weighted average rate for other debt (Total interest/Total loan ) | 940,000 | 10,000,000 | 9.40% |
Interest capitalized in 2022 | |||
For construction loan | 4,000,000 | 12.00% | 480,000 |
Other debt (6942000-4000000) | 2,942,000 | 9.40% | 276,548 |
Interest for annual | 756,548 | ||
Interest capitalized in 2022 (756548* 9/12) | 567,411 | ||
Interest expense charged to income statement | |||
Construction loan | 4,000,000 | 12.00% | 480,000 |
Other debt 1 | 3,000,000 | 8.00% | 240,000 |
Other debt 2 | 7,000,000 | 10.00% | 700,000 |
Total interest paid | 1,420,000 | ||
Interest expense charged to income statement | |||
Year | 2021 | 2022 | |
Total interest paid | 1,420,000 | 1,420,000 | |
Less: interest capitalized | 453,000 | 567,411 | |
Interest expense charged to income statement | 967,000 | 852,589 | |
Total cost of the building | |||
Expenditure in 2021 | 5,660,000 | ||
Interest capitalized in 2021 | 453,000 | ||
Expenditure in 2022 | 2,070,000 | ||
Interest capitalized in 2022 | 567,411 | ||
Total cost of the building | 8,750,411 |
Summary of Answer | ||||
Answer 1 | Interest capitalized in 2021 | $ 453,000 | ||
Answer 1 | Interest capitalized in 2022 | $ 567,411 | ||
Answer 2 | Total cost of the building | $ 8,750,411 | ||
Answer 3 | Interest expense in 2021 | $ 967,000 | ||
Answer 3 | Interest expense in 2022 | $ 852,589 |
On January 1, 2021, the Mason Manufacturing Company began construction of a building to be used as its office headquarte...
Please separate each part. 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, 2022 April 30, 2022 August 31, 2022 $1,680,000 1,260,000 1,460,000 1,260,000 369,000 702,000 999,000 On January 1, 2021, the company obtained a $4,000,000 construction loan with a...
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 $ 1,740,000 March 1, 2021 1,380,000 June 30, 2021 1,580,000 October 1, 2021 1,380,000 January 31, 2022 387,000 April 30, 2022 720,000 August 31, 2022 1,017,000 On January 1, 2021, the company obtained a $4,300,000 construction loan with a 12% interest rate....
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 $ 1,500,000 March 1, 2021 1,200,000 June 30, 2021 1,400,000 October 1, 2021 1,200,000 January 31, 2022 360,000 April 30, 2022 693,000 August 31, 2022 990,000 On January 1, 2021, the company obtained a $4,000,000 construction loan with a 14% interest rate....
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 $ 1,350,000 March 1, 2021 1,080,000 June 30, 2021 1,280,000 October 1, 2021 1,080,000 January 31, 2022 342,000 April 30, 2022 $675,000 August 31, 2022 $972,000 On January 1, 2021, the company obtained a $3,800,000 construction loan with a 15% interest rate....
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 $ 1,310,000 March 1, 2021 1,020,000 June 30, 2021 1,220,000 October 1, 2021 1,020,000 January 31, 2022 333,000 April 30, 2022 666,000 August 31, 2022 963,000 On January 1, 2021, the company obtained a $3,700,000 construction loan with a 12% interest rate....
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 $ 1,740,000 March 1, 2021 1,380,000 June 30, 2021 1,580,000 October 1, 2021 1,380,000 January 31, 2022 387,000 April 30, 2022 720,000 August 31, 2022 1,017,000 On January 1, 2021, the company obtained a $4,300,000 construction loan with a 12% interest rate....
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 $ 1,740,000 March 1, 2021 1,380,000 June 30, 2021 1,580,000 October 1, 2021 1,380,000 January 31, 2022 387,000 April 30, 2022 720,000 August 31, 2022 1,017,000 On January 1, 2021, the company obtained a $4,300,000 construction loan with a 12% interest rate....
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, 2022 April 30, 2022 August 31, 2022 $1,420,000 1,140,000 1,340,000 1,140,000 351,000 684,000 981,000 On January 1, 2021, the company obtained a $3,900,000 construction loan with a 12% Interest rate. The...
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, 2022 April 30, 2022 August 31, 2022 $1,280,000 960,000 1,160,000 960,000 324,000 657,000 954,000 On January 1, 2021, the company obtained a $3,600,000 construction loan with a 15% interest rate. The...
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 $ 1,090,000 March 1, 2021 780,000 June 30, 2021 980,000 October 1, 2021 780,000 January 31, 2022 297,000 April 30, 2022 630,000 August 31, 2022 927,000 On January 1, 2021, the company obtained a $3,300,000 construction loan with a 16% interest rate....