Problem 5-9 but in the format pictured below explaining each elimination/adjustment entry

problem 5-9 (LO 2) 90%, cost, machine, merchandise, effective interest bonds. Princess Company acquired a 90% interest in Sundown Company on January 1, 2011. for $675,000. Any excess of cost over book value was due to goodwill. Capital balances of Sundown Company on January 1, 2011, were as follows: Common stock ($10 par). $200,000 Paid.in capital in excess of par 100,000 Retained earnings 300,000 Total equity $600,000 Sundown Company sold a machine to Princess for $30,000 on January 1, 2014. It cost Sun- down $20,000 to build the machine, which had a 5-year remaining life on the date of the sale and is subject to straight-line depreciation. Princess purchased one-half of the outstanding 9% bonds of Sundown for $89,186 (to yield 12%) on December 31, 2015. The bonds were sold originally by Sundown to yield 10% to out- side parties. The discount on the entire set of bonds was $7,582 on December 31, 2015. The effective interest method of amortization is used. During 2016, Princess Company sold merchandise to Sundown for $50,000. Princess recorded a 30% gross profit on the sales price. $20,000 of the merchandise purchased from Princess remains unsold at the end of the year. The trial balances of Princess and its subsidiary, December 31, 2016: Princess Company 25,000 371,190 (200,000) 675,000 90,888 Sundown Company 80,000 1,522,413 (600,000) Inventory Equipment Accumulated Depreciation Investment in Sundown Stock. Investment in Sundown Bonds. Bonds Payable (9%) Discount on Bonds Payable Common Stock ($10 par) Paid-in Capital in Excess of Par Retained Earnings, January 1, 2016. Sales Cost of Goods Sold Interest Income... Other Expenses Interest Expense. Totals (200,000) (300,000) (401,376) (300,000) 100,000 (10,702) 150,000 (200,000) 6,345 (200,000) (100,000) (500,000) (260,000) 72,000 160,000 19,242 0 0 Prepare the worksheet necessary to produce the consolidated financial statements of Princess Company and its subsidiary for the year ended December 31, 2016. Include the determination and distribution of excess and income distribution schedules. Problem 5-10 10 4 4AA. Consolidated Worksheet Eliminations NCI Trial Balance Parent Consolidated Net Inc. Controlling R.E. Consolidated Bal. Sht. Subsidiary Dr Cr Cash Accounts receivable Inventory Investment in Subsidiary Land Building and Equipment Accumulated Depreciation Goodwill Accounts Payable Bonds Payable Common stock - Parent Paid-in excess - Parent Retained earnings - Parent Common stock - Subsidiary Paid-in excess - Subsidiary Retained earnings-Subsidiary Sales Cost of goods sold Other expenses Subsidiary (dividend) income