1.) Prepare the Worksheet for the consolidated Statement of Cash Flows for 2020 using the indirect method2.) Prepare a consolidated statement of cash flows for Demtex Corporation and its subsidiary for the year ended December 31, 2020. DEMTEX CORPORATION AND SCAND COMPANYConsolidated WorksheetDecember 31, 2020DEMTEXSCANDConsolidation EntriesCorporationCompanyDRCRConsolidatedIncome StatementSales400,000200,00090,00022,000488,000Less: Cost of Goods Sold(280,000)(120,000)8,00081,0004,00020,000(287,00)Less: Depreciation ExpenseLess Armortization ExpenseLess Other ExpenseIncome from Scand Co.(25,000)(15,000)(40,000)(5,000)(65,000)5,000(35,000)19,400(30,000)22,4003,000Consolidated Net IncomeNa in Net income of scand Ca.79,40035,000139,40013,600116,0002,00091,000(11,600)Controlling Interest in Net Income79,40035,000153,000118,00079,400Sutement of Retained EarningsBeginning BalanceNet incomeLess: Dividends Decdared273,00079,400(50,000)150,00035,000(20.000)150.000153,000118,00020,000138,000273,00079,400(50.000Ending Balance302,400165,000303,000302,400Balance SheetCashAccounts ReceivableInventory26,80080,000120,00035,00040,00090,00061,800120,000199,0009.0002.000Patentvestment in Subsidiary25,0006,0004,8004,00025,000130,600130,40015,000landBuldings & EquipmentLess Accumulated Depreciation70,000340,000(165,000)20,000200,000(85,000)10,00020,00080,000520,000(230,000)20,000Total Assets602,400300,00059.800186,400775,800Accounts PayableBonds PayableCommon StockRetained EaminasNClin NA of Scand Co.80,000120,000100,000302,40015,00070,00050,000165,00095,000190,000100,000302,40088,40050.000303,0004,0003,200138,00085,60010,000Total Liabilities & Equity602.400300,000360,200233,600775,800 Demtex Corporation purchased 60% of Scand Company's outstanding shares on January 14, 2018, for$24,000 more than book value. At that date, the fair value of the non-controlling interest was $16,000 morethan 40% of Scand's book value. The full amount of the differential is considered related to patents and isbeing amortised over an 8-year period.In 2018, Scand purchased a piece of land for $35,000 and later in the year sold it to Demtex for $45,000.Demtex is still holding the land as an investment. During 2020, Demtex bonds with a value of $100,000 wereexchanged for equipment valued at $100,000.On January 1 2020, Demtex held inventory purchased previously from Scand for $48,000. During 2020,Demtex purchased an additional $90,000 of goods from Scand and held $54,000 of this inventory onDecember 31* 2020. Scand sells merchandise to the parent at cost plus a 20% markup.Scand also purchases inventory items from Demtex. On January 1* 2020, Scand held inventory it hadpreviously purchased from Demtex for $14,000, and on December 31* 2020, it held goods it had purchasedfrom Demtex for $7,000 during 2020. Scand's total purchases from Demtex in 2020 were $22,000. Demtexsells inventory to Scand at cost plus a 40% markup.The consolidated statement of financial position at December 31, 2020, contained the following amounts:DebitCredit24Cash92,000135,000140,00075,000Accounts ReceivableInventoryLandBuildings & Equipment400,00030,000PatentsAccumulated DepreciationAccounts PayableBonds PayableNCI210,000114,20090,00084,800100,000Common StockRetained Earnings273,000872,000Totals872,000The following consolidation worksheet was prepared on December 31, 2020. All consolidation entries andadjustments have been entered properly in the worksheet. Demtex accounts for its investment in Scandusing the equity method.

Name: 1.) Prepare the Worksheet for the consolidated Statement of Cash Flows
Uploaded: 2024-03-05T11:47:04.000Z
Channel: Bartleby
Description: 1.) Prepare the Worksheet for the consolidated Statement of Cash Flows for 2020 using the indirect method2.) Prepare a consolidated statement of cash flows for Demtex Corporation and its subsidiary for the year ended December 31, 2020. DEMTEX CORPORA

As per Bartleby guidelines, in case of multiple questions, we are only allowed to answer the first…

Answered: 1.) Prepare the Worksheet for the…

Business

Accounting

1.) Prepare the Worksheet for the consolidated Statement of Cash Flows for 2020 using the indirect method

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

From the information below, prepare a complete statement of cash flows for 2020 using the indirect method. Maple Group Ltd Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Increase/(Decrease) Assets Cash and cash equivalent 15300 25,900 (10,600) Accounts Receivable 43,200 39,000 4200 Inventories 93,700 139,900 (46,200) Fixed Assets, net 251,600 210,300 41,300 Total Assets 403,800 415,100 (11,300) Liabilities Accounts payable 26,600 21,000 5,600 Accrued liabilities 22,800 24,100 (1,300) Long-term notes payable 62,000 65,000 (3000) Stockholders' Equity: Common Stock…
How would you prepare a statement of Cash Flows using the following information? Maple Group Ltd Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Increase/Decrease Assets Cash and cash Equivalent $ 51,500.00 $ 45,400.00 $ 6,100.00 Accounts Receivable $ 51,100.00 $ 61,400.00 $ 10,000.00 Inventories $ 61,400.00 $ 51,900.00 $ 9,500.00 Fixed Assets, net $ 160,000.00 $ 110,000.00 $ 50,000.00 Total Assets $ 324,000.00 $ 268,700.00 $ 55,600.00 Liabilities Accounts Payable $ 35,450.00 $ 27,800.00 $ 7,650.00 Accrued liabilities $ 31,000.00 $ 37,550.00 -$ 6,550.00 Long-term notes payable $ 60,000.00 $ 78,540.00 -$ 18,540.00 Stockholders Equity: Common Stock $ 143,050.00 $ 105,110.00 $ 37,940.00 Retained Earnings $ 54,800.00 $ 19,700.00 $…
Oo.25. Subject :- Account
s17-7 Prepare the operating section of Preston Media Corporation's 2020 cash flow statement using the indirect method. Use the comparative balance sheet provided and the following selected fiscal 2020 income statement information: • Net income, $19,000 Amortization expense, $11,000 PRESTON MEDIA CORPORATION Balance Sheet March 31, 2020 and 2019 Assets 2020 2019 Current assets Cash $ 5,000 $ 3,900 Accounts receivable 9,600 5,100 Company vehicle Less: Accumulated amortization-company vehicle 105,350 84,350 29,350 18,350 Total assets $90,600 $75,000 Liabilities Current liabilities Accounts payable $8,000 $ 4,500 Long-term liabilities Notes payable 9,000 12,000 Total liabilities 17,000 16,500 Shareholders' Equity Common shares 27,000 23,000 Retained earnings 46,600 35.500 Total shareholders equity Total liabilities and shareholders' equity 73,600 590,600 58,500 $25,000
CULLUMBER COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2020 Sales revenue $7,410,000 Cost of goods sold Beginning inventory $1,880,000 Purchases 4,360,000 Goods available for sale 6,240,000 Ending inventory 1,500,000 Cost of goods sold 4,740,000 Gross profit 2,670,000 Operating expenses Selling expenses 460,000 Administrative expenses 630,000 1,090,000 Net income $1,580,000 Additional information: 1. Accounts receivable decreased $300,000 during the year. 2. Prepaid expenses increased $170,000 during the year. 3. Accounts payable to suppliers of merchandise decreased $280,000 during the year. 4. Accrued expenses payable decreased $130,000 during the year. 5. Administrative expenses include depreciation expense of $60,000. Prepare the operating activities section of the statement of cash flows for the year ended December 31, 2020, for Cullumber Company, using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g.…
REQUIREDUse the information provided below to prepare the Cash Flow Statement for the year ended 30 June 2020.INFORMATIONThe information given below was extracted from the books of Siyakha Limited for the financial year ended30 June 2020.1. STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE:2020R2019RASSETSProperty, plant and equipment (See note to the financial statements below.) 14 826 000 13 998 000Inventory 1 539 000 1 638 000Accounts receivable 6 243 000 4 572 000Bank 861 000 480 00023 469 000 20 688 000EQUITY AND LIABILITIESOrdinary Share Capital 9 300 000 8 220 000Retained Income 2 031 000 1 701 000Loan: OVS Bank 8 100 000 5 940 000Accounts payable 3 795 000 3 549 000Company tax payable 150 000 564 000Dividends payable 93 000 714 00023 469 000 20 688 0002. STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2020RDepreciation on Vehicles 1 233 000Depreciation on Equipment 1 083 000Operating profit 3 801 000Interest on Loan 1 404 000Profit before tax 2 397 000Profit after tax…
Can you assess the company’s overall cash flow disposition for 2019, 2020 and 2021 in terms of the positive or negative cash flow patterns for the three categories of cash flows. *NEED ASAP*
Hamburger Heaven's income statement for the current year and selected balance sheet data for the current and prior years ended December 31 are presented below. Income Statement Sales Revenue $1,860 Expenses: Cost of Goods Sold 850 Depreciation Expense Salaries and Wages Expense Rent Expense 150 450 200 Insurance Expense 75 Interest Expense Utilities Expense 45 Net Income 35 Selected Balance Sheet Accounts Current Year Prior Year 72 Inventory Accounts Receivable 55 355 400 Accounts Payable Salaries/Wages Payable Utilities Payable Prepaid Rent Prepaid Insurance 225 260 39 25 25 10 14 TIP: Prepaid Rent decreased because the amount taken out of Prepaid Rent (and subtracted from net income as Rent Expense) was more than the amount paid for rent in cash during the current year. Required: Prepare the cash flows from operating activities section of the statement of cash flows using the indirect method. (Amounts to be deducted should be indicated with a minus sign.)
Prepare the “Statement of Cash Flows” of Laris Corporation for 2019, by using the financial statements below.
Subject: Accounting
What method does Johnson & Johnson use for the Operating Section of the Statement of Cash Flows?
The following select information for Sarasota Inc. has been provided for the year ended December 31, 2023: Net Cash provided from Operating Activities Investing Activities: Sale of Long-term investments Purchase of PPE Net Cash Used by Investing Activities Financing Activities: Repayment of Loan Payable Issue of Common Shares Payment of dividends Net Cash Provided by Financing Activities Current Assets Non-Current Assets (net) Current Liabilities Non-Current Liabilities 2023 0.47 O 0.76 O 0.29 $676400 1252600 487300 765700 75900 155000 (26400) 61600 (18600) 2022 $664900 1119100 453700 700850 What is Sarasota's Current Cash Debt Coverage Ratio in 2023? $341000 79100 16600