princess company acquired a 90 interest in sundown company on january 1 2011 for 675000 any excess of cost over book value was due to goodwill/

Required
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.