Prince Corporation acquired 100 percent of Sword Company on January 1, 20X1 for $203,000. The trial balances for the two companies on December 31, 20x7, included the following amounts: Pr'in'ce Corporation -_. Sword Eon-pa n3 Item liebit' Credit Debit [Credit Cash $ 64,666 $ 32,666 Accounts Receivable 66,666 21,666 Inventory 176,666 168,666 Land 92,390 2?,999 Buildings and Equipment 566,666 154,666 Investment in Sword Company 256,666 Cost of Goods Sold 566,666 255,666 Depreciation Expense 26,666 16,666 Other Expenses 64,666 64,666 Dividends Declared 55,666 26,666 Accumulated Depreciation $ 153,666 $ 56,666 Accounts Payable 53,666 21,666 Mortgages Payable 134,666 116,666 Common Stock 293,666 46,666 Retained Earnings 362,666 94,666 Sale: 69?,666 41?,666 Income from Sword Company 35.1999 $1,82?,660 $1,82?,666 $?49,666 $119,666 Additional Information 1. On January 1, 20x7, Sword reported net assets with a book value of $142,000. A total of $28,000 of the acquisition price is applied to goodwill, which was not impaired in 20x7. 2. Sword's depreciable assets had an estimated economic life of11 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 $16,000 on December 31, 20x7. 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.) PRINCE CORPORATION AND SUBSIDIARY Consolidated Financial Statements Worksheet December 31, 20X7 Consolidation Entries Prince Corp Sword Co DR CR Consolidated Income Statement Sale Less: COGS Less: Depreciation expense Less: Other expenses Income from Sword Co. Net Income 0 5 0 Statement of Retained Earnings Beginning balance Net income Less: Dividends declared Ending Balance O S O S Balance Sheet Assets Cash Accounts receivable Inventor Land Buildings & equipment Less: Accumulated depreciation Investment in Sword Co Goodwill Total Assets O S 0 $ Liabilities & Equity Accounts payable Mortgages payable Common stock Retained earnings Total Liabilities & Equity 0 $ O S O S 0
