Prince Corporation holds 75 percent of the common stock of Sword Distributors Inc., purchased on December 31, 20X1, for $2,100,000. At the date of acquisition, Sword reported common stock with a par value of $920,000, additional paid-in capital of $1,270,000, and retained earnings of $520,000. The fair value of the noncontrolling interest at acquisition was $700,000. The differential at acquisition was attributable to the following items:

Inventory (sold in 20X2) Land Goodwill $ 22,500 31,500 36,000 $90,000 Total Differential During 20X2, Prince sold a plot of land that it had purchased several years before to Sword at a gain of $12,600; Sword continues to hold the land. In 20X6, Prince and Sword entered into a five-year contract under which Prince provides management consulting services to Sword on a continuing basis; Sword pays Prince a fixed fee of $90,000 per year for these services. At December 31, 20X8, Sword owed Prince $22,500 as the final 20X8 quarterly payment under the contract. On January 2, 20X8, Prince paid $280,000 to Sword to purchase equipment that Sword was then carrying at $320,000. Sword had purchased that equipment on December 27, 20X2, for $480,000. The equipment is expected to have a total 15-year life and no salvage value. The amount of the differential assigned to goodwill has not been impaired. At December 31, 20X8, trial balances for Prince and Sword appeared as follows: Sword Distributors Inc. Debit Credit $ 40,000 102,400 227,900 Item Cash Current Receivables Inventory Investment in Sword Distributors Land Buildings & Equipment Cost of Goods Sold Depreciation & Amortization Other Expenses Dividends Declared Accumulated Depreciation Current Payables Bonds Payable Common Stock Additional Paid-in Capital Retained Earnings, January 1 Sales Other Income or Loss Income from Sword Distributors Total Prince Corporation Debit Credit $ 52,700 114,800 290,000 2,801,025 419,000 2,530,000 2,175,000 191,000 1,365,000 46,000 $1,088,000 92,200 890,000 89,000 1,266,000 1,468,800 4,857,025 91,000 142,500 $9,984,525 $ 9,984,525 1,203,000 3,180,000 509,000 83,000 218,000 16,000 $ 416,000 494,300 195,000 920,000 1,270,000 1,320,000 995,000 31,000 $5,610,300 $5,610,300 Required: a. Compute the amount of the differential as of January 1, 20x8. Remaining differential $ 67,500 b. Verify the balance in Prince's Investment in Sword Distributors account as of December 31, 20X8. Balance in Investment in Sword Account c. Present all consolidation entries that would appear in a three-part consolidation worksheet as of December 31, 20X8. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Round your answers to nearest whole dollar amount.) view transaction list A Record the basic consolidation entry. B Record the excess value (differential) reclassification entry. Record the entry to eliminate the intercompany service revenue. D Record the entry to eliminate the intercompany receivables/payables. Credit E Record the entry to eliminate the intercompany dividend owed. F Record the entry to eliminate the gain on the sale of land. Credit G Record the entry to eliminate the gain on equipment and to correct the asset's basis. H Record the entry to adjust Accumulated Depreciation. d. Prepare and complete a three-part worksheet for the preparation of consolidated financial statements for 20X8. (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 Statement Worksheet December 31, 20x8 Consolidation Entries Prince Corp. Sword Dist. DR CR Consolidated 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 Income Statement Sales Other income (loss) Less: COGS Less: Depreciation & amort. expense Less: Other expenses Income from Sword Dist Consolidated net income NCI in net income Controlling Interest in NI Statement of Retained Earnings Beginning balance Net income Less: Dividends declared Ending Balance Balance Sheet Cash Current receivables Inventory Land Buildings & equipment Less: Accumulated depr. Investment in Sword Dist. Goodwill Total Assets Current payables Bonds payable Common stock Additional Paid-in capital Retained earnings NCI in NA of Sword Dist. Total Liabilities & Equity 0 01 0 0 0 0 0 0