Concept explainers
a
Consolidated statement of cash flow: consolidated entities, as with individual companies, must present a statement of cash flow when they issue a complete set of financial statements. A consolidated statement of
preparation of worksheet to develop consolidated cash flows for 20X3 using direct method.
a

Answer to Problem 10.21P
Consolidated cash flows working paper shows balance of $1,894,000.
Explanation of Solution
P Corporation and S Corporation
Consolidated cash flow work paper
Year ended December 31, 20X4
Balance $ 1/1/X4 | Debit | Credit | Balance $ 12/31/X4 | |
Cash | 83,000 | 98,000 | 181,000 | |
210,000 | 35,000 | 175,00 | ||
Inventory | 320,000 | (c ) 50,000 | 370,000 | |
Land | 190,000 | (d)30,000 | 160,000 | |
Building and equipment | 850,000 | (e) 130,000 | 980,000 | |
40,000 | (g) 12,000 | 28,000 | ||
Total Assets | 1,693,000 | 1,894,000 | ||
280,000 | (f) 45,000 | 325,000 | ||
Accounts payable | 52,000 | (c) 22,000 | 74,000 | |
Interest payable | 45,000 | (h)15,000 | 30,000 | |
Bonds payable | 400,000 | (i )100,000 | 500,000 | |
Bond premium | 18,000 | (h) 2,000 | 16,000 | |
Common stock | 300,000 | 300,000 | ||
Additional paid-in capital | 70,000 | 70,000 | ||
488,000 | (j) 25,000 | (k) 72,000 | 535,000 | |
Non-controlling interest | 40,000 | (l) 3,000 | (k) 7,000 | 44,000 |
Liability and equity | 1,693,000 | 323,000 | 323,000 | 1,894,000 |
Cash flow from operations: | ||
Cash received from customers | (b)635,000 | |
Cash paid to suppliers | (c )403,000 | |
Cash paid for interest on bonds payable | (h) 86,000 | |
Cash flows from investing activities: | ||
Sale of land | (d ) 10,000 | |
Purchase of buildings and equipment | (e ) 130,000 | |
Cash flows from financing activities: | ||
Sale of bonds | (i)100,000 | |
Dividends paid: | ||
To P’s shareholders | (j)25,000 | |
To Non-controlling shareholders | (l)3,000 | |
Increase in cash | 98,000 | |
745,000 | 745,000 |
Explanation of work paper entries
- Increase in cash
- Payment received from customers
- Payments to supplier
- Sale of land
- Purchase of building and equipment
- Depreciation charges
- Goodwill impairment loss 20X4
- Payment of interest
- Sale of bonds
- P’s dividends $25,000
- Consolidated net income $79,000
- A’s dividends $15,000 x .20
b
Consolidated statement of cash flow: consolidated entities, as with individual companies, must present a statement of cash flow when they issue a complete set of financial statements. A consolidated statement of cash flows is similar to a statement of cash flows prepared for an individual corporate entity and is prepared in same manner. Consolidated statement of cash flow is prepared after consolidated financial statement. Consolidated cash flow statement is prepared form the information in the three consolidated statements, when an indirect approach is used consolidated net income must be adjusted for all items that affect consolidated net income and the cash of consolidated entity effectively.
preparation of consolidated statement of cash flows for 20X4.
b

Answer to Problem 10.21P
Net increase in cash as per consolidated cash flows statement $98,000.
Explanation of Solution
P Corporation and S Corporation
Consolidated cash flow statement
Year ended December 31, 20X4
Amount $ | Amount $ | |
Cash flow from operating activities: | ||
Cash received from customers | 635,000 | |
Less: Cash payments to suppliers | (403,000) | |
Cash payments for interest | (86,000) | (489,000) |
Net cash from operating activities | 146,000 | |
Cash flows from investing activities | ||
Sale of land | 10,000 | |
Purchase of buildings and equipment’s | (130,000) | |
Net cash used in investing activities | (120,000) | |
Cash flows from financing activities: | ||
Sale of bonds | 100,000 | |
Dividends to parent company shareholders | (25,000) | |
Dividends to non-controlling shareholders | (3,000) | |
Net cash provided by financing activities | 72,000 | |
Net increase in cash | 98,000 | |
Cash balance at the beginning of year | 83,000 | |
Cash balance at the end of year | 181,000 |
Want to see more full solutions like this?
Chapter 10 Solutions
ADVANCED FIN. ACCT. LL W/ACCESS>CUSTOM<
- Belle Garments manufactures customized T-shirts for football teams. The business uses a perpetual inventory system and has a highly labour-intensive production process, so it assigns manufacturing overhead based on direct labour cost. The business operates at a profit margin of 33% on sales. Belle Garments expects to incur $2,205,000 of manufacturing overhead costs and estimated direct labour costs of $3,150,000 during 2025. At the end of December 2024, Belle Line Garments reported work in process inventory of $93,980 - Job FBT 101 - $51,000 & Job FBT 102 - $42,980 The following events occurred during January 2025. i) Purchased materials on account, $388,000. The purchase attracted freight charges of $4,000 ii) Incurred manufacturing wages of $400,000 iii) Requisitioned direct materials and used direct labour in manufacturing. Job # FBT 101 FBT 102 FBT 103 FBT 104 Direct Materials $70,220 97,500 105,300 117,000 iv) Issued indirect materials to production, $30,000. Direct Labour $61,200…arrow_forwardThe trial balance for K and J Nursery, Incorporated, listed the following account balances at December 31, 2024, the end of its fiscal year: cash, $27,000; accounts receivable, $22,000; inventory, $36,000; equipment (net), $91,000; accounts payable, $25,000; salaries payable, $10,500; interest payable, $6,500; notes payable (due in 18 months), $41,000; common stock, $72,000. Determine the year-end balance in retained earnings for K and J Nursery, Incorporated.arrow_forwardWhat would be the total production engineering cost per unitarrow_forward
- I want the correct answer with accounting questionarrow_forwardAccountingarrow_forwardBrun Company produces its product through two processing departments: Mixing and Baking. Information for the Mixing department follows. Direct Materials Conversion Unit Percent Complete Percent Complete Beginning work in process inventory 7.500 Units started this period 104,500 Units completed and transferred out 100.000 Ending work in process inventory 12.000 100% 25% Beginning work in process inventory Direct materials Conversion $6.800 14.500 $21.300 Costs added this period Drect materials 116,400 Conversion Total costs to account for 1.067,000 1.183.400 $1.204.700 Required 1. Prepare the Mixing department's production cost report for November using the weighted average method Check (1) C$1.000 2. Prepare the November 30 journal entry to transfer the cost of completed units from Mixing to Bakingarrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax CollegeFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning


