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
ADV.FIN.ACCT. CONNECT+PROCTORIO PLUS
- subject: general accounting questionarrow_forwardNicole organized a new corporation. The corporation began business on April 1 of year 1. She made the following expenditures associated with getting the corporation started: Expense Date Amount Attorney fees for articles of incorporation February 10 $ 40,500 March 1-March 30 wages March 30 6,550 March 1-March 30 rent Stock issuance costs March 30 2,850 April 1-May 30 wages Note: Leave no answer blank. Enter zero if applicable. April 1 May 30 24,000 16,375 a. What is the total amount of the start-up costs and organizational expenditures for Nicole's corporation? Start-up costs Organizational expendituresarrow_forwardWhat is the return on investment of this financial accounting question?arrow_forward
- Last Chance Mine (LCM) purchased a coal deposit for $2,918,300. It estimated it would extract 18,950 tons of coal from the deposit. LCM mined the coal and sold it, reporting gross receipts of $1.24 million, $13 million, and $11 million for years 1 through 3, respectively. During years 1-3, LCM reported net income (loss) from the coal deposit activity in the amount of ($11,400), $550,000, and $502,500, respectively. In years 1-3, LCM extracted 19,950 tons of coal as follows: (1) Tons of Coal 18,950 Depletion (2) Basis (2)(1) Rate $2,918,300 $154.00 Tons Extracted per Year Year 1 4,500 Year 2 8,850 Year 3 6,600 Note: Leave no answer blank. Enter zero if applicable. Enter your answers in dollars and not in millions of dollars. b. What is LCM's percentage depletion for each year (the applicable percentage for coal is 10 percent)? Percentage Depletion Year 1 Year 2 Year 3 $ 0arrow_forwardCan you please solve this accounting issue without use Ai?arrow_forwardBrown Company estimates that monthly sales will be as follows. January $100,000 February 150,000 March 180,000 Historical trends indicate that 40 percent of sales are collected during the month of sale, 50 percent are collected in the month following the sale, and 10 percent are collected two months after the sale. Brown's accounts receivable balance as of December 31 totals $80,000 ($72,000 from December's sales and $8,000 from November's sales). The amount of cash Brown can expect to collect during the month of January is?arrow_forward
- Please need answer the financial accounting questionarrow_forwardprovide answer of this General accounting questionarrow_forwardOn January 1, 2024, Packard Corporation leased equipment to Hewlitt Company. The lease term is 9 years. The first payment of $457,000 was made on January 1, 2024. Remaining payments are made on December 31 each year, beginning with December 31, 2024. The equipment cost Packard Corporation $2,956,548. The present value of the lease payments is $2,986,412. The lease is appropriately classified as a sales-type lease. Assuming the interest rate for this lease is 9%, what will be the balance reported as a liability by Hewlitt in its balance sheet on December 31, 2025?arrow_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


