In: Accounting
On July 1, 2018, Kit Kat Company purchased $400,000 of Kool Company’s 10%, 10-year bonds for $354,118, reflecting a 12% market rate. Interest on the bonds is paid semi-annually on December 31 and June 30.
Requirement 1: On July 1, 2018, what entry did Kit Kat record for the purchase of the bonds? Below the entry, show the effect of the transaction on the 2018 financial statements.
ASSETS = LIABILITIES + SHAREHOLDERS’ EQUITY 2018 NET INCOME
Requirement 2: On December 31, 2018, what entry did Kit Kat record for the receipt of a semiannual interest payment from Kool Co? Below the entry, show the effect of the transaction on the 2018 financial statements. Kit Kat recorded interest using the effective interest method.
ASSETS = LIABILITIES + SHAREHOLDERS’ EQUITY 2018 NET INCOME
Requirement 3: At the end of 2018, the fair value of the Kool Co. bonds is $344,000. Show the amount reported for the investment on the 2018 balance sheet if the investment is classified as a:
Trading security Held-to-maturity security
Requirement 4: If Kit Kat holds the Kool Co. bonds for 10 years (to maturity), what is the total amount of interest revenue Kit Kat will recognize? SHOW COMPUTATIONS TO SUPPORT YOUR ANSWER.
| First,Lets prepare Bond amortization table that will help us to pass Journal entries | ||||||||
| Coupon rate=10% | Covert to semi-annual period,Coupon rate=10*1/2=5% | |||||||
| Market rate=12% | Covert to semi-annual period,Market rate=12*1/2=6% | |||||||
| Amortization Table | ||||||||
| Date | Interest received |
Inteterest revenue |
Amortization | Balance in bond Discount account |
Balance in bonds receivable |
Book value of the bonds |
||
| (Par value*Coupon Rate) | Previous Book value * Market rate |
Previuos Book value+Current amortisation | ||||||
| 1 | 2 | (3=1-2) | 4=5-6 | 5 | 6 | |||
| July 1,2018 | 45882.00 | 400000.00 | 354118.00 | |||||
| Dec 31,2018 | 20000.00 | 21247.08 | 1247.08 | 44634.92 | 400000.00 | 355365.08 | ||
| June 30,2019 | 20000.00 | 21321.90 | 1321.90 | 43313.02 | 400000.00 | 356686.98 | ||
| Dec 31,2019 | 20000.00 | 21401.22 | 1401.22 | 41911.80 | 400000.00 | 358088.20 | ||
| June 30,2020 | 20000.00 | 21485.29 | 1485.29 | 40426.50 | 400000.00 | 359573.50 | ||
| Dec 31,2020 | 20000.00 | 21574.41 | 1574.41 | 38852.09 | 400000.00 | 361147.91 | ||
| June 30,2021 | 20000.00 | 21668.87 | 1668.87 | 37183.22 | 400000.00 | 362816.78 | ||
| Dec 31,2021 | 20000.00 | 21769.01 | 1769.01 | 35414.21 | 400000.00 | 364585.79 | ||
| June 30,2022 | 20000.00 | 21875.15 | 1875.15 | 33539.07 | 400000.00 | 366460.93 | ||
| Dec 31,2022 | 20000.00 | 21987.66 | 1987.66 | 31551.41 | 400000.00 | 368448.59 | ||
| June 30,2023 | 20000.00 | 22106.92 | 2106.92 | 29444.49 | 400000.00 | 370555.51 | ||
| Dec 31,2023 | 20000.00 | 22233.33 | 2233.33 | 27211.16 | 400000.00 | 372788.84 | ||
| June 30,2024 | 20000.00 | 22367.33 | 2367.33 | 24843.83 | 400000.00 | 375156.17 | ||
| Dec 31,2024 | 20000.00 | 22509.37 | 2509.37 | 22334.46 | 400000.00 | 377665.54 | ||
| June 30,2025 | 20000.00 | 22659.93 | 2659.93 | 19674.53 | 400000.00 | 380325.47 | ||
| Dec 31,2025 | 20000.00 | 22819.53 | 2819.53 | 16855.00 | 400000.00 | 383145.00 | ||
| June 30,2026 | 20000.00 | 22988.70 | 2988.70 | 13866.30 | 400000.00 | 386133.70 | ||
| Dec 31,2026 | 20000.00 | 23168.02 | 3168.02 | 10698.28 | 400000.00 | 389301.72 | ||
| June 30,2027 | 20000.00 | 23358.10 | 3358.10 | 7340.18 | 400000.00 | 392659.82 | ||
| Dec 31,2027 | 20000.00 | 23559.59 | 3559.59 | 3780.59 | 400000.00 | 396219.41 | ||
| June 30,2028 | 20000.00 | 23780.58 | 3780.58 | 0.00 | 400000.00 | 400000.00 | ||
| Total | 445882.00 | |||||||
| 1 | Date | Account titles and explanation | Debit | Credit | ||||
| July 1,2018 | 10% bonds receivable | 400000 | ||||||
| Discount on bonds | 45882 | |||||||
| Cash | 354118 | |||||||
| Asset= | Liabilities | + | Shareholder's equity | 2018 Net income |
||||
| -354118 | 45882 | No effect | ||||||
| (Cash reduced) | (Discount on bond) | |||||||
| 400000 | ||||||||
| (Bonds added) | ||||||||
| 2 | Date | Account titles and explanation | Debit | Credit | ||||
| Dec 31,2018 | Cash | 20000 | ||||||
| Discount on bonds | 1247.08 | |||||||
| Interest revenue | 21247.08 | |||||||
| Asset= | Liabilities | + | Shareholder's equity | 2018 Net income |
||||
| 20000 | -1247.08 | 21247.08 | 21247.08 | |||||
| (Cash Increased) | (Discount on bond) | (Retained earnings increase) | (Interest revenue) | |||||
| 3 | Trading security: | |||||||
| Book value as on Dec 31,2018=$ 355365.08 | ||||||||
| Fair value=$ 344000 | ||||||||
| Decrease in value=355365.08-344000=$ 11365.08 | ||||||||
| Date | Account titles and explanation | Debit | Credit | |||||
| Dec 31,2018 | Unrealized loss on trading securities | 11365.08 | ||||||
| 10% bonds receivable | 11365.08 | |||||||
| Held to maturity: | ||||||||
| Cost is not adjusted to year end fair value in held to maturity securities | ||||||||
| 4 | Total amount of interest will recognize=$ 445882 (From amortization table,sum total of column.2) | |||||||