Calculation of purchase price of land in december san


Early in its fiscal year ending December 31, 2013, San Antonio Outfitters finalized plans to expand operations. The first stage was completed on April 30th with the purchase of a tract of land on the outskirts of the city. The land and existing building were purchased for $800,000. San Antonio paid $200,000 and signed a noninterest-bearing note requiring the company to pay the remaining $600,000 on April 30, 2015. An interest rate of 8% properly reflects the time value of money for this type of loan agreement. Title search, insurance, and other closing costs totaling $20,000 were paid at closing.

During April, the old building was demolished at a cost of $70,000, and an additional $50,000 was paid to clear and grade the land. Construction of a new building began on May 1 and was completed on October 29. Construction expenditures were as follows:

San Antonio borrowed $3,000,000 at 8% on May 1 to help finance construction. This loan, plus interest, will be paid in 2014.

In November, the company purchased 10 identical pieces of equipment and office furniture and fixtures for a lump-sum price of $600,000 on account. The fair values of the equipment and the furniture and fixtures were $455,000 and $245,000, respectively.

In December, San Antonio paid a contractor $285,000 for the construction of parking lots and for landscaping.

Below is the trial balance for San Antonio Outfitters as of March 31.

SAN ANTONIO OUTFITTERS

Trial Balance March 31, 2013

Debit                  Credit

Cash ..........................................................................................                  $3,394,380

Accounts receivable ...............................................................                 2,129,500

Prepaid insurance ...................................................................                       42,300

Office equipment ....................................................................                      119,300

Accumulated Depreciation, Office Equipment ..................                                                $11,750

Inventory     .................................................................................

2,104,000

 

Building     ...................................................................................

100,000

Land..........................................................................................

720,000

Accounts payable ...................................................................

 

$  104,410

Notespayable..........................................................................

 

600,000

San Antonio, Capital ..............................................................

 

2,541,700

San Antonio, Withdrawals ....................................................

10,450

 

Revenue     ...................................................................................

 

6,144,100

Wages    expense ........................................................................

654,500

 

Depreciation Expense, Office Equipment ...........................

4,250

 

Equipment rental expense.....................................................

71,410

 

Office Supplies Expense ........................................................

7,500

 

Advertising     expense...............................................................

32,400

 

Repairs expense ......................................................................

       11,970

                

Totals    ........................................................................................

$9,401,960

$9,401,960

Calculation of Purchase price of land   Amount

Cash Paid                                                 200000

Value of Note                                          600000

P.V of note for n = 2 & I =8%                 0.85734

P.V of note Payment                                514404

Total Purchase Price                               714404

Add: Closing costs                                   20000  

Removal cost of Old Building                70000     

Clearing & Grading cost of land           50000

Total Value of Land                                854404

Building

Average accumulated expenditures;

31-May 1200000 * 5/ 6 1000000

30-Jul 1500000*3/6 750000

1-Sep 900000*2/6 300000

1-Oct 1800000*1/6 300000

Total Average Accumulated expenditure 2350000

Interest capitalized 94000

Total Construction Expenditure 5400000 (1200000+1500000+900000+1800000)

 Add Interest Capitalized 94000

Total Cost of Building 5494000

Land Improvements

Parking Lot & Landscaping 285000

Fair value % of fair value Initial valuation

Equipment 455000 65.00% 390000

Furniture & Fixture 245000 35.00% 210000

Total 700000 600000

Interest expense

Note issued to Purchase land & Building 30864 Discount/Interest expense for 2013

Construction Loan 160000 Interest on construction loan for 2013

Total interest 190864

Less Interest capitalized -94000

Interest expense 96864

Where do these categories fit into the spreadsheet provided?

Solution Preview :

Prepared by a verified Expert
Accounting Basics: Calculation of purchase price of land in december san
Reference No:- TGS02581557

Now Priced at $10 (50% Discount)

Recommended (95%)

Rated (4.7/5)