In: Accounting
Opus, Incorporated, owns 80 percent of Bloom Company. On December 31, 2017, Opus acquires half of Bloom's $600,000 outstanding bonds. These bonds had been sold on the open market on January 1, 2015, at a 12 percent effective rate. The bonds pay a cash interest rate of 10 percent every December 31 and are scheduled to come due on December 31, 2027. Bloom issued this debt originally for $522,917. Opus paid $334,480 for this investment, indicating an 8 percent effective yield.
A. Assuming that both parties use the effective rate method, what gain or loss from the retirement of this debt should be reported on the consolidated income statement for 2017?
B. Assuming that both parties use the effective rate method, what balances should appear in the Investment in Bloom Bonds account on Opus’s records and the Bonds Payable account of Bloom as of December 31, 2018?
C. Assuming that both parties use the straight-line method, what consolidation entry would be required on December 31, 2018, because of these bonds? Assume that the parent is not applying the equity method.
a. Compute gain or loss from the retirement of debt as follows:
The amount invested in bonds | $334,480 |
Bonds payable - Book value ($532,197 × 50%) | $266,098 |
Loss on retirement | $68,382 |
Notes: Amortization schedule
Year | Cash Interest | Effective Interest | Amortization | Year-End Book Value |
2014 | $522,917 | |||
2015 | $60,000 | $62,750 | $2,750 | $525,667 |
2016 | $60,000 | $63,080 | $3,080 | $528,747 |
2017 | $60,000 | $63,450 | $3,450 | $532,197 |
b | Compute investment balance as follows: | ||
In the books of purchaser company | |||
The amount invested in bonds, December 31, 2017 | $334,480 | ||
Cash received - Interest ($300,000 × 10%) | $30,000 | ||
Effective interest income ($334,480 × 8%) | $26,758 | ||
Amortization of premium | $3,242 | ||
Investment in bonds, December 31, 2018 | $331,238 | ||
In the books of issuer company | |||
Bonds payable - Book value, December 31, 2017 | $532,197 | ||
Cash paid - Interest ($600,000 × 10%) | $60,000 | ||
Effective interest expense ($532,197 × 12%) | ($63,864) | ||
Amortization of discount | $3,864 | ||
Bonds payable, December 31, 2018 | $536,060 | ||
c | Prepare the following journal entry | ||
Account Title and Explanation | Debit | Credit | |
Bonds payable | $273,318 | ||
Interest income | $26,552 | ||
Retained earnings - loss on retirement | $64,127 | ||
Interest expense | $32,965 | ||
Investment in bonds | $331,032 | ||
Notes: | |||
Loss on retirement of bonds | |||
Cost of investment | $334,480 | ||
Issue price of bonds | $522,917 | ||
Add: Discount Amortization (77,083÷ 13 × 3) | $17,788 | ||
Book value | $540,705 | ||
50% of book value (Intra-entity investment) | $270,353 | ||
Loss on retirement | $64,127 | ||
Investment in bonds | |||
The amount invested in bonds, December 31, 2017 | $334,480 | ||
Amortization of premium ($334,480 ?300,000 ÷ 10) | ($3,448) | ||
Investment in bonds, December 31, 2018 | $331,032 | ||
Interest income | |||
Cash received - Interest ($300,000 × 10%) | $30,000 | ||
Amortization of premium ($334,480 ?300,000 ÷ 10) | ($3,448) | ||
Intra-entity interest income | $26,552 | ||
Bonds payable | |||
Issue price of bonds | $522,917 | ||
Discount on amortization ($77,083 ÷ 13 × 4) | $23,718 | ||
Book value | $546,635 | ||
Intra-entity investment - 50% of book value | $273,318 | ||
Interest expense | |||
Cash pad - Interest ($300,000 × 10%) | $30,000 | ||
Add: Discount amortization ($77,083 ÷ 13) × 50% | $2,965 | ||
Intra-entity interest expense | $32,965 |