| Mason Manufacturing Company | |||||
| Computation of the interest to be capitalised for 2021- specific interest method | |||||
| Fraction | |||||
| Expenditure date | Accumulated expd. | Num. | Den. | Avg. accumulated expd. | |
| jan. 1,2021 | 1090000 | 12 | 12 | 1090000 | |
| march 1,2021 | 780000 | 10 | 12 | 650000 | |
| June 30,2021 | 980000 | 6 | 12 | 490000 | |
| Oct. 1, 2021 | 780000 | 3 | 12 | 195000 | |
| 3630000 | 2425000 | ||||
| Total Capitalised interest for 2018 = 3630000 * 16 % = $ 580800 | |||||
| Computation of the interest to be capitalised for 2022 - specific interest method | |||||
| Fraction | |||||
| Expenditure date | Accumulated expd. | Num. | Den. | Avg. accumulated expd. | |
| Jan. 1, 2022 | 4210800 | 9 | 9 | 4210800 | ( 3630000 + 580800 = 4210800 ) |
| Jan. 31,2022 | 297000 | 8 | 9 | 264000 | |
| April 30, 2022 | 630000 | 5 | 9 | 350000 | |
| Aug. 31, 2022 | 927000 | 1 | 9 | 103000 | |
| 6064800 | 4927800 | ||||
| Weighted Average rate of all other debt | |||||
| 2000000 | 10% | 200000 | |||
| 8000000 | 12% | 960000 | |||
| 10000000 | 1160000 | ||||
| 1160000 / 10000000 = 11.60 % | |||||
| Interest capitalisation ( 2022 ) | |||||
| 3300000 | 16% | 528000 | 9 divided by 12 | 396000 | |
| 1627800 | 11.60% | 188824.8 | 9 divided by 12 | 141619 | |
| 4927800 | 537619 | ||||
| Cost of building | |||||
| Expenditures in 2021 | 3630000 | ||||
| Intt. Capitalised in 2021 | 580800 | ||||
| Expenditures in 2022 | 1854000 | ||||
| Intt. Capitalised in 2022 | 537619 | ||||
| Total cost of building | 6602419 | ||||
| Interest expense for 2021 | |||||
| 3300000 * 16% = | 528000 | ||||
| 2000000 * 10 % | 200000 | ||||
| 8000000 * 12 % | 960000 | ||||
| 1688000 | |||||
| Less:- Intt. Capitalised in 2021 | 580800 | ||||
| 2021 expense | 1107200 | ||||
| Interest expense for 2022 | |||||
| 3300000 * 16% = | 528000 | ||||
| 2000000 * 10 % | 200000 | ||||
| 8000000 * 12 % | 960000 | ||||
| 1688000 | |||||
| Less:- Intt. Capitalised in 2022 | 537619 | ||||
| 2022 expense | 1150381 | ||||
| The required answers are highlighted in yellow colour. | |||||
On January 1, 2021, the Mason Manufacturing Company began construction of a building to be used...
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 $1,310,000 1,020,000 1,220,000 1,020,000 333,000 666,000 963,000 On January 1, 2021, the company obtained a $3,700,000 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: $1,e9e, eee 780,000 98e, eee 780,eee 297,eee 630,eee 927,e00 January 1, 2021 March 1, 2021 June 30, 2021 October 1, 28e21 January 31, 2022 April 30, 2822 August 31, 2022 es On January 1, 2021, the company obtained a $3,300,000 construction loan with a 16...
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....
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 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 March 1, 2021 June 30, 2021 October 1, 2021 January 31, 2022 April 30, 2022 August 31, 2022 $1.850,000 1.500.000 1,700,000 1.500.000 405,000 738.000 1,035,000 On January 1, 2021, the company obtained a $4,500,000 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 $1,420,000 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 $1,420,000 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 $1,850,000 1,500,000 1,700,000 1,500,000 June 30, 2021 October 1, 2021 January 31, 2022 April 30, 2022 August 31, 2022 405,000 738,000 1,035,000 On January 1, 2021, the company obtained a $4,500,000 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 $1,870,000 1,560,000 1,760,000 1,560,000 414,000 747,000 1,044,000 On January 1, 2021, the company obtained a $4,600,000 construction loan with a 15% interest rate. The...