FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Related questions
Concept explainers
Topic Video
Question
1.) Prepare the Worksheet for the consolidated Statement of
2.) Prepare a consolidated statement of cash flows for Demtex Corporation and its subsidiary for the year ended December 31, 2020.
Transcribed Image Text:DEMTEX CORPORATION AND SCAND COMPANY
Consolidated Worksheet
December 31, 2020
DEMTEX
SCAND
Consolidation Entries
Corporation
Company
DR
CR
Consolidated
Income Statement
Sales
400,000
200,000
90,000
22,000
488,000
Less: Cost of Goods Sold
(280,000)
(120,000)
8,000
81,000
4,000
20,000
(287,00)
Less: Depreciation Expense
Less Armortization Expense
Less Other Expense
Income from Scand Co.
(25,000)
(15,000)
(40,000)
(5,000)
(65,000)
5,000
(35,000)
19,400
(30,000)
22,400
3,000
Consolidated Net Income
Na in Net income of scand Ca.
79,400
35,000
139,400
13,600
116,000
2,000
91,000
(11,600)
Controlling Interest in Net Income
79,400
35,000
153,000
118,000
79,400
Sutement of Retained Earnings
Beginning Balance
Net income
Less: Dividends Decdared
273,000
79,400
(50,000)
150,000
35,000
(20.000)
150.000
153,000
118,000
20,000
138,000
273,000
79,400
(50.000
Ending Balance
302,400
165,000
303,000
302,400
Balance Sheet
Cash
Accounts Receivable
Inventory
26,800
80,000
120,000
35,000
40,000
90,000
61,800
120,000
199,000
9.000
2.000
Patent
vestment in Subsidiary
25,000
6,000
4,800
4,000
25,000
130,600
130,400
15,000
land
Buldings & Equipment
Less Accumulated Depreciation
70,000
340,000
(165,000)
20,000
200,000
(85,000)
10,000
20,000
80,000
520,000
(230,000)
20,000
Total Assets
602,400
300,000
59.800
186,400
775,800
Accounts Payable
Bonds Payable
Common Stock
Retained Eaminas
NClin NA of Scand Co.
80,000
120,000
100,000
302,400
15,000
70,000
50,000
165,000
95,000
190,000
100,000
302,400
88,400
50.000
303,000
4,000
3,200
138,000
85,600
10,000
Total Liabilities & Equity
602.400
300,000
360,200
233,600
775,800
Transcribed Image Text: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 more
than 40% of Scand's book value. The full amount of the differential is considered related to patents and is
being 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 were
exchanged 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 on
December 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 had
previously purchased from Demtex for $14,000, and on December 31* 2020, it held goods it had purchased
from Demtex for $7,000 during 2020. Scand's total purchases from Demtex in 2020 were $22,000. Demtex
sells inventory to Scand at cost plus a 40% markup.
The consolidated statement of financial position at December 31, 2020, contained the following amounts:
Debit
Credit
24
Cash
92,000
135,000
140,000
75,000
Accounts Receivable
Inventory
Land
Buildings & Equipment
400,000
30,000
Patents
Accumulated Depreciation
Accounts Payable
Bonds Payable
NCI
210,000
114,200
90,000
84,800
100,000
Common Stock
Retained Earnings
273,000
872,000
Totals
872,000
The following consolidation worksheet was prepared on December 31, 2020. All consolidation entries and
adjustments have been entered properly in the worksheet. Demtex accounts for its investment in Scand
using the equity method.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution
Trending nowThis is a popular solution!
Step by stepSolved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- GDM Equipment, Inc. reported the following data for 2025: View the data. Compute GDM Equipment, Inc.'s net cash provided by operating activities-indirect method. (Use a minus sign or parentheses for amounts that result in a decrease in cash.) GDM Equipment, Inc. Statement of Cash Flows (Partial) Year Ended December 31, 2025 Cash Flows from Operating Activities: Net Income Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Net Cash Provided by (Used for) Operating Activities Data ... Income Statement: Net Income Depreciation Expense $ 46,000 9,500 Balance Sheet: Increase in Accounts Receivable 8,000 Decrease in Accounts Payable 3,000 Print Done - ☑arrow_forwardPortions of the financial statements for Alliance Technologies are provided bel ALLIANCE TECHNOLOGIES Income Statement For the year ended December 31, 2021 Net sales $375,000 Expenses: Cost of goods sold Operating expenses Depreciation expense Income tax expense Total expenses $220,000 67,000 16,700 25,500 329, 200 $ 45,800 Net income ALLIANCE TECHNOLOGIES Selected Balance Sheet Data December 31, 2021, compared to December 31, 2020 Decrease in accounts receivable Increase in inventory Decrease in prepaid rent Increase in salaries payable Decrease in accounts payable Increase in income tax payable $ 6,700 13,700 9,700 5,700 8,700 22,800arrow_forwardUse the following information from Dubuque Company’s financial statements to prepare the operating activities section of the statement of cash flows (indirect method) for the year 2018.arrow_forward
- g) Did the firm use the working capital (current asset and current liability) accountsother than cash and cash equivalents as sources of cash, or uses of cash? (Answerthis question using only the Cash flow statement for BHP Limited).arrow_forwardPrepare the cash flows from operating activities section of the company’s 2018 statement of cash flows using the direct methodarrow_forwardYou have been asked to prepare the statement of cash flows for Neo Ltd for the year ended 30 November 2021. The most recent income statement and statement of financial position (with comparatives for the previous year) of Neo Ltd are set out below. Neo Ltd – Income Statement for the year ended 30 November 2021 Revenue 104,567 Cost of sales (71,358) Gross profit 33,209 Profit on disposal of property, plant and equipment 106 33,315 Distribution costs (12,789) Administrative expenses (16,371) Profit from operations 4,155 Finance costs (608) Profit before tax 3,547 Тах (726) Profit for the period 2,821arrow_forward
- Please could you answer the attached question, thanks.arrow_forwardCompute KLT's net cash provided by operating activities-indirect method. Complete the partial Statement of Cash Flows. (Use a minus sign or parentheses for amounts that result in a decrease in cash.) KLT Equipment, Inc. Statement of Cash Flows (Partial) Year Ended December 31, 2024 Cash Flows from Operating Activities: Net Income Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Net Cash Provided by (Used for) Operating Activitiesarrow_forwardPlease could you answer the attached question, thanks.arrow_forward
- The cash flows below were extracted from the accounts of Willow Ltd shop owner. Required: Prepare a statement of cash flows using the direct method for the year ended 31 December 2020. Prepare a separate reconciliation statement to see how this relates to the cash of the business at the beginning and end of the year. What does the statement of cash flows tell us about a business.arrow_forwardb) Evaluate the cash position of ITC limited for the year ending March 31, 2022, relative to March 31, following annexure of the company's cash flow statement. Particulars Net Cash from Operating Activities Net Cash from/(used in) Investing activities 31.3.2022 (in Crores) 31.3.2021 (in Crores) 14807.79 (1517.06) 11493.86 Net Cash used in Financing Activities (13337.03) 6497.89 (18378.89) Net decrease in Cash and Cash equivalents Opening balance of Cash and Cash equivalents Cash and Cash equivalents acquired on business combination (46.3) 231.28 (387.14) 561.35 57.07 The closing value of Cash and Cash equivalents 184.98 231.28arrow_forwardPlease help.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education