Item Prince Corporation Debit Credit Prince Corporation acquired 100 percent of Sword Company on January 1, 20X7, for $178,000. The trial balances for the two companies on December 31, 20X7, included the following amounts: Sword Company Debit Credit Cash $ 93,000 $ 34,000 Accounts Receivable 61,000 66,000 Inventory 175,000 118,000 Land 91,000 29,000 Buildings and Equipment 494,000 157,000 Investment in Sword Company 228,000 Cost of Goods Sold 494,000 255,000 Depreciation Expense Other Expenses Dividends Declared Accumulated Depreciation Accounts Payable Mortgages Payable 23,000 13,000 60,000 60,000 69,000 21,000 $ 151,000 $ 65,000 59,000 33,000 181,000 129,000 Common Stock Retained Earnings Sales 294,000 42,000 342,000 82,000 690,000 402,000 Income from Sword Company 71,000 $1,788,000 $1,788,000 $753,000 $753,000 Additional Information Additional Information 1. On January 1, 20X7, Sword reported net assets with a book value of $124,000. A total of $21,000 of the acquisition price is applied to goodwill, which was not impaired in 20X7. 2. Sword's depreciable assets had an estimated economic life of 11 years on the date of combination. The difference between fair value and book value of tangible assets is related entirely to buildings and equipment. 3. Prince used the equity-method in accounting for its investment in Sword. 4. Detailed analysis of receivables and payables showed that Sword owed Prince $28,000 on December 31, 20X7. Required: a. Prepare all journal entries recorded by Prince with regard to its investment in Sword during 20X7. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) View transaction list A Record the initial investment in Sword Co. B Record Prince Corp's share of Sword Co.'s 20X7 income. Record Prince Corp's share of Sword Co.'s 20X7 dividend. D Record the amortization of the excess acquisition price. Credit 7 b. Prepare all consolidating entries needed to prepare a full set of consolidated financial statements for 20X7. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) view transaction list A Record the basic consolidation entry. B Record the amortized excess value reclassification entry. Record the excess value (differential) reclassification entry. Record the entry to eliminate the intercompany accounts. E Record the optional accumulated depreciation consolidation entry. Credit c. Prepare a three-part consolidation worksheet as of December 31, 20X7. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.) Income Statement Sales Less: COGS Less: Depreciation expense Less: Other expenses Income from Sword Co. Net Income PRINCE CORPORATION AND SUBSIDIARY Consolidated Financial Statements Worksheet December 31, 20X7 Consolidation Entries Prince Corp Sword Co DR CR Consolidated $ 0 $ 0 $ 0 $ 0 $ 0 Statement of Retained Earnings Beginning balance Net income Less: Dividends declared Ending Balance $ 0 $ 0 $ 0 $ 0 $ 0 Balance Sheet Assets Cash Accounts receivable Inventory Land Buildings & equipment Less: Accumulated depreciation Investment in Sword Co. Goodwill Total Assets Liabilities & Equity Accounts payable Mortgages payable $ 0 $ 0 $ 0 $ 0 $ 0 Common stock Retained earnings Total Liabilities & Equity $ 0 $ 0 $ 0 $ 0 $ 0