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) | |||||||