Final answer:
To prepare the consolidation worksheet entries for the effects of the intra-entity bonds on December 31 of each year, the following entries should be recorded: debit interest expense and investment in bonds, and credit interest income.
Step-by-step explanation:
To prepare the consolidation worksheet entries for the effects of the intra-entity bonds on December 31 of each year, we need to account for the interest expense and interest income related to the bonds. Here are the entries for each date:
a. December 31, 2019:
Debit: Interest Expense ($2,200,000 x 8% x 1 year) = $176,000
Debit: Investment in Bonds ($2,200,000 x 45%) = $990,000
Credit: Interest Income ($2,200,000 x 8% x 45%) = $79,200
b. December 31, 2020:
Debit: Interest Expense ($2,200,000 x 8% x 2 years) = $352,000
Debit: Investment in Bonds ($2,200,000 x 45%) = $990,000
Credit: Interest Income ($2,200,000 x 8% x 45%) = $79,200
c. December 31, 2021:
- Debit: Interest Expense ($2,200,000 x 8% x 3 years) = $528,000
- Debit: Investment in Bonds ($2,200,000 x 45%) = $990,000
- Credit: Interest Income ($2,200,000 x 8% x 45%) = $79,200
These entries reflect the interest expense incurred by Hamilton and the interest income earned by Cairns from the intra-entity bonds.