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 20X3using direct method.
a

Answer to Problem 10.25P
Consolidated cash flows working paper shows balance of $1,025,000 and decrease in cash is $30,200.
Explanation of Solution
P Corporation and SCorporation
Consolidated cash flow work paper
Year ended December 31, 20X3
Balance $ 1/1/X3 | Debit | Credit | Balance $ 12/31/X3 | |
Cash | 92,000 | (a) 30,200 | 61,800 | |
135,000 | (b) 15,000 | 120,000 | ||
Inventory | 140,000 | (c) 59,000 | 199,000 | |
Land | 75,000 | (d) 5,000 | 80,000 | |
Building and equipment | 400,000 | (e) 100,000 | ||
(f) 40,000 | 540,000 | |||
Patients | 30,000 | (g) 5,000 | 25,000 | |
872,000 | 1,025,800 | |||
210,000 | (h) 40,000 | 250,000 | ||
Accounts payable | 114,200 | (i) 19,200 | 95,000 | |
Bonds payable | 90,000 | (j) 100,000 | 190,000 | |
Common stock | 100,000 | 100,000 | ||
273,000 | (k) 50,000 | (l) 79,400 | 302,400 | |
Non-controlling interest | 84,800 | (m) 8,000 | (l) 11,600 | 88,400 |
872,000 | 281,200 | 281,200 | 1,025,800 |
Amount $ | Amount $ | |
Cash flows from operating activities: | ||
Consolidated net income | (l) 91,000 | |
Amortization expenses | (g) 5,000 | |
Depreciation expenses | (h) 40,000 | |
Decrease in accounts receivable | (b) 15,000 | |
Increase in inventory | (c) 59,000 | |
Decrease in accounts payable | (i) 19,200 | |
Cash flows from investing activities: | ||
Purchase of land | (d) 5,000 | |
Acquisition of buildings and equipment from bond issue | (e) 100,000 | |
Purchase of buildings and equipment’s | (f) 40,000 | |
Cash flows from financing activities: | ||
Dividends paid to P corporation shareholders | (k) 50,000 | |
Dividends paid to non-controlling shareholders | (m) 8,000 | |
Issue of bonds for buildings and equipment’s | (j) 100,000 | |
Decrease in cash | (a) 30,200 | |
281,200 | 281,200 |
Explanation of work paper entries
- Decrease in cash
- Payment received from customers
- Increase in inventory
- purchase of land
- purchase of equipment
- purchase of equipment
- Impairment of patients
- Depreciation charges
- Decrease in accounts payable
- Issue of bonds
- Dividends to parent shareholders
- Controlling interest
- Dividends to non-controlling shareholders
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 20X3 using direct method
b

Answer to Problem 10.25P
Decrease in cash for 20X3 as per consolidated statement of cash flows is $30,200
Explanation of Solution
P Corporation and S Corporation
Consolidated cash flow statement
Year ended December 31, 20X3
Amount $ | Amount $ | |
Cash flows from operating activities: | ||
Consolidated net income | 91,000 | |
Adjustment of non-cash expenses: | ||
40,000 | ||
Amortization expenses | 5,000 | |
Total adjustment non-cash expenses | 45,000 | |
Adjustment of operating assets and liabilities: | ||
Decrease in accounts receivable | 15,000 | |
Increase in inventory | (59,000) | |
Decrease in accounts payable | (19,200) | |
Total adjustment | (63,200) | |
Net cash from operating activities | 72,800 | |
Cash flows from investing activities: | ||
Purchase of land | (5,000) | |
Purchase of buildings and equipment’s | (40,000) | |
Net cash used in investing activities | (45,000) | |
Cash flows from financing activities: | ||
Dividends paid to P’s shareholders | (50,000) | |
Dividends paid to non-controlling shareholders | (8,000) | |
Net cash from financing activities | (58,000) | |
Net | (30,200) | |
Cash balance at the beginning of the year | 92,000 | |
Cash balance at the end of the year | 61,800 | |
Supplemental schedule of non-cash investing and financing activities: | ||
Issuance of bonds to purchase equipment | 100,000 |
Want to see more full solutions like this?
Chapter 10 Solutions
ADVANCED FIN. ACCT.(LL)-W/CONNECT
- Please need answer the general accounting question not use aiarrow_forwardGroot Co. (GC) sells $1,200,000 of 6-year, 10% bonds at par plus accrued interest. The bonds are dated January 1, 2026 but due to market conditions are not issued until May 1, 2026. Interest is payable on June 30 and December 31 each year. The market rate of interest at time of issue is the same as the stated rate. Required The issuance of the bonds on May 1, 2026. Assume that GC has adopted a policy of crediting accrued interest payable for the accrued interest on the date of sale. Payment of interest on June 30, 2026. Payment of interest on December 31, 2026.arrow_forward1. Define working capital and explain its importance in financial health and liquidity management. 2. Assess how the matching concept and accrual basis affect the reporting of current assets and liabilities. 3. Using a hypothetical balance sheet (you may create one), identify at least 5 current assets and 5 current liabilities and analyze how changes in these elements affect liquidity ratios. 4. Recommend at least two strategies VinGrenDom Ltd. can implement to optimize working capital.arrow_forward
- Theron Interiors manufactures handcrafted cabinetry and uses a process costing system. During the month of October, the company started Production on 720 units and completed 590 units. The remaining 120 units were 60% complete in terms of materials and 40% complete in terms of labor and overhead. The total cost incurred during the month was $45,000 for materials and $31,200 for labor and overhead. Using the weighted-average method, what is the equivalent unit cost for materials and conversion costs (labor and overhead)?arrow_forwardGeneral Accountingarrow_forwardKamala Khan has to decide between the following two options: Take out a student loan of $70,000 and study accounting full time for the next three years. The interest on the loan is 4% per year payable annually. The principle is to be paid in full after ten years. Study part time and work part time to earn $15,000 per year for the following six years. Once Kamala graduates, she estimates that she will earn $30,000 for the first three years and $40,000 the next four years. Kamala's banker says the market interest for a ten-year horizon is 6%. Required Calculate NPV of the ten-year cash flows of the two options. For simplification assume that all cash flows happen at year-end. Based on the NPV which of the two options is better for Kamala?arrow_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning

