Chapter 08 – Intercompany Indebtedness
c. Consolidation entries:
Investment in Nettle Corporation Bonds
Amort of
Discount
(Premium)
100,000.00 1/1/20X5 $5,975.19 100,000.00 $105,975.19
Stated rate = 1 7/1/20X5 6,000.00 5,828.64 (171.36) $5,803.83 100,000.00 $105,803.83
12% 2 1/1/20X6 6,000.00 5,819.21 (180.79) $5,623.04 100,000.00 $105,623.04
Annual 3 7/1/20X6 6,000.00 5,809.27 (190.73) $5,432.30 100,000.00 $105,432.30
Years = 4 1/1/20X7 6,000.00 5,798.78 (201.22) $5,231.08 100,000.00 $105,231.08
5 7/1/20X7 6,000.00 5,787.71 (212.29) $5,018.79 100,000.00 $105,018.79
Mkt Rate = 6 1/1/20X8 6,000.00 5,776.03 (223.97) $4,794.82 100,000.00 $104,794.82
11.000% 7 6,000.00 5,763.72 (236.28) $4,558.54 100,000.00 $104,558.54
8 6,000.00 5,750.72 (249.28) $4,309.26 100,000.00 $104,309.26
9 6,000.00 5,737.01 (262.99) $4,046.27 100,000.00 $104,046.27
10 6,000.00 5,722.54 (277.46) $3,768.81 100,000.00 $103,768.81
6,000.00 5,707.28 (292.72) $3,476.10 100,000.00 $103,476.10
12 6,000.00 5,691.19 (308.81) $3,167.28 100,000.00 $103,167.28
13 6,000.00 5,674.20 (325.80) $2,841.48 100,000.00 $102,841.48
14 6,000.00 5,656.28 (343.72) $2,497.77 100,000.00 $102,497.77
15 6,000.00 5,637.38 (362.62) $2,135.14 100,000.00 $102,135.14
6,000.00 5,617.43 (382.57) $1,752.58 100,000.00 $101,752.58
17 6,000.00 5,596.39 (403.61) $1,348.97 100,000.00 $101,348.97
18 6,000.00 5,574.19 (425.81) $923.16 100,000.00 $100,923.16
6,000.00 5,550.77 (449.23) $473.93 100,000.00 $100,473.93
20 6,000.00 5,526.07 (473.93) ($0.00) 100,000.00 $100,000.00
120,000.00 114,024.81 (5,975.19)