Question

ACT506 Portfolio Project Option#2 Push Corporation and Subsidiaries Consolidated Statement of Cash Flows For the Year...

ACT506 Portfolio Project Option#2 Push Corporation and Subsidiaries Consolidated Statement of Cash Flows For the Year Ended December 31, 20x7 (Indirect Method) Additional Information Information for Cash Flow Statement completion A. Push Corporation has 100% control of Summer Corporation on 01/02/20x7. Push Consolidated Income Statement B. Push Corporation has $195,000 Consolidated Income for 20x7. 12/31/20x7 12/31/20x7 C. Push Corporation pays a $10,000 Dividend to stockholders. D. Summer Corporation reports income of $100,000 and pays Dividend of $50,000 in 20x7. Revenue 950,000 E. Push Corporation sells land that it purchased in 20X1 for $50,000 to nonaffiliated for $100,000. Gain on Sale of Land 50,000 F. Summer Corporation purchases additional equipment for 200,000 at end of 20x7. Loss on Sale of Equipment -5,000 G. Parent, Push Corporation purchases Additional Equipment for $150,000 on June 01, 20x7. Cost of Goods Sold 500,000 H. Common Stock of $10.00 par was issued with 10,000 shares for $100,000 value on Mar, 01 20x7. Depreciation Expense 100,000 I. Long Term Bonds were retired at fair market value with cash on Jan 15, 20x7, $150,000. Other Expenses 200,000 K. Land with a book value of $25,000 was sold for $20,000, a loss of $5,000. Total expenses 800,000 L. Increase in Cash and Increase or decrease in cash balance. Done after all entries performed. M. Account Receivable increased $100,000. Consolidated Income 195,000 N. Inventory increased $100,000. Parent's Equity income from Subsidiary 100,000 O. Increase in Accts Payable $100,000. Subsidiary Net Income 20x6 -100,000 P. Accumulated Depreciation increased $100,000. Consolidated Net Income 195,000 Q. Goodwill did not change in year. R. Paid In Capital did not change in year. B. Retained Earnings Statement Note: No Item J=intentionally omitted Parent's beginning R.E from operations Parent's Income from operations Parent's Dividend to stockholders Consolidated Retained Earnings Push Corporation Balance Sheet Dates 12/31/20x6 Cash 150,000 Acct Rec 200,000 Inventories 150,000 Land 25,000 Land 100,000 Buildings and Equipment 500,000 Goodwill 100,000 Total Debits 1,225,000 Acc Depreciation 200,000 Accts Payable 50,000 Bonds Payable 150,000 Common Stock 200,000 Paid in Capital 125,000 Retained Earnings 500,000 1,225,000

Homework Answers

Answer #1
Push Corporation and Subsidiaries
Consolidated Statement of Cash Flows For the Year Ended December 31, 20x7
$ $
I Cash flow from Operating Activities: 1,485,000
Net Income (195,000 + 950,000) 1,145,000
ADD :
Loss on sale of Fixed assets (land and equipment ) (50,000 +5,000 +5,000) 60,000
Depreciation 100,000
Dividend paid (10,000 + 50,000) 60,000
Less :
Profit on sale of land -50,000
170,000
1,485,000
II Cash flow from Investing Activities : -230,000
Sale proceeds on sale of land 120,000
Purchase of equipment (150,000 +200,000) -350,000
-230,000
III Cash flow from Financing Activities : -110,000
Common stock issued 100,000
Redemption on bond -150,000
Dividend paid -60,000
-110,000
IV Net Increase in Cash and Cash equivilants 1,145,000
V Cash and Cash equivalants at the BOY 150,000
VI Cash and Cash equivalants at the EOY ( IV +V) 1,295,000
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
On January 1, Year 1, Jacklin Corporation (JC) acquired 60 percent (60,000 shares of $2 par...
On January 1, Year 1, Jacklin Corporation (JC) acquired 60 percent (60,000 shares of $2 par common stock) of Mantz Corporation (MC) for $2,500,000 in cash. The acquisition date fair value of the noncontrolling interest’s shares (40 percent) was $40 per share. JC uses the Initial Value Method for its internal accounting. At the time of the acquisition MC has the following asset and liability accounts: Book Value Fair Value Difference Current Assets $ 500,000 $ 500,000 $ 0 PPE...
On January 1, Year 1, Jacklin Corporation (JC) acquired 60 percent (60,000 shares of $2 par...
On January 1, Year 1, Jacklin Corporation (JC) acquired 60 percent (60,000 shares of $2 par common stock) of Mantz Corporation (MC) for $2,500,000 in cash. The acquisition date fair value of the noncontrolling interest’s shares (40 percent) was $40 per share. JC uses the Initial Value Method for its internal accounting. At the time of the acquisition MC has the following asset and liability accounts: Book Value Fair Value Difference Current Assets $ 500,000 $ 500,000 $ 0 PPE...
Consolidated Statement of Cash Flows Here are the consolidated financial statements of Post Ranch Resort and...
Consolidated Statement of Cash Flows Here are the consolidated financial statements of Post Ranch Resort and its 70 percent owned subsidiary, Sandpearl, for the year ended December 31, 2020, plus supplementary information. Comparative balance sheets are provided for 2019 and 2020. Consolidated Balance Sheets Consolidated Income Statement December 31 2020 2019 Sales and other income $250,000,000 Cash $150,000 $113,000 Cost of sales -170,000,000 Receivables 325,000 310,000 Operating expenses -79,800,000 Inventories 1,400,000 1,450,000 Consolidated net income 200,000 Equity method investments 200,000...
Statement of Cash Flows Using a Work Sheet—Indirect Method (Appendix) Wabash Corp. just completed another successful...
Statement of Cash Flows Using a Work Sheet—Indirect Method (Appendix) Wabash Corp. just completed another successful year, as indicated by the following income statement: For the Year Ended December 31, 2017 Sales revenue $2,460,000   Cost of goods sold 1,400,000     Gross profit $1,060,000   Operating expenses 460,000     Income before interest and taxes $600,000   Interest expense 100,000     Income before taxes $500,000   Income tax expense 150,000     Net income $350,000   Presented here are comparative balance sheets: December 31 2017 2016 Cash $140,000 $210,000 Accounts receivable...
Power Corporation's controller has just finished preparing a consolidated balance sheet, income statement, and statement of...
Power Corporation's controller has just finished preparing a consolidated balance sheet, income statement, and statement of changes in retained earnings for the year ended December 31, 20X9. Power owns 80 percent of Setwork Corporation's stock, which it acquired at underlying book value on November 1, 20X6. At that date, the fair value of the noncontrolling interest was equal to 20 percent of Setwork Corporation's book value. The following information is available: Consolidated net income for 20X9 was $160,000. Setwork reported...
onsider the following: On 1st July 20X6 P Ltd acquired all the share capital of S...
onsider the following: On 1st July 20X6 P Ltd acquired all the share capital of S Ltd At that date the equity of S Ltd was: Share Capital ????$150,000 Retained earnings ???$12,000 Additional information: During the current year P Ltd received a dividend of $15,000 declared by S Ltd at 30 June 20X7. Consolidation worksheet 30 June 20X8 P Ltd S Ltd Elimination Consolidated Statement Dr Cr Gross profit 300,000 150,000 Dividend received from S Ltd 22,000 322,000 150,000 Expenses...
SB Following are selected accounts for Green... Following are selected accounts for Green Corporation and Vega...
SB Following are selected accounts for Green... Following are selected accounts for Green Corporation and Vega Company as of December 31, 2020. Several of Green's accounts have been omitted. Green Vega Revenues $ 900,000 $ 500,000 Cost of goods sold 360,000 200,000 Depreciation expense 140,000 40,000 Other expenses 100,000 60,000 Equity in Vega’s income ? Retained earnings, 1/1/2020 1,350,000 1,200,000 Dividends 195,000 80,000 Current assets 300,000 1,380,000 Land 450,000 180,000 Building (net) 750,000 280,000 Equipment (net) 300,000 500,000 Liabilities 600,000...
Following are selected accounts for Green Corporation and Vega Company as of December 31, 2023. Several...
Following are selected accounts for Green Corporation and Vega Company as of December 31, 2023. Several of Green's accounts have been omitted.                                                    Green          Vega Revenues                               $ 900,000 $ 500,000 Cost of goods sold                   360,000    200,000 Depreciation expense              140,000      40,000 Other expenses                        100,000        60,000 Equity in Vega’s income             ? Retained earnings, 1/1/2023 1,350,000 1,200,000 Dividends                                 195,000      80,000 Current assets                         300,000 1,380,000 Land                                        450,000    180,000 Building (net)                          750,000       280,000 Equipment (net)...
Awesome Inc. Statement of financial position As at December 31 20X8 20X7 Accounts receivable $ 160,000...
Awesome Inc. Statement of financial position As at December 31 20X8 20X7 Accounts receivable $ 160,000 $ 110,000 Inventory 62,000 50,000 Prepaid expenses 3,000 4,000 Investments at FVPL 18,000 40,000 Investments at FVOCI 18,000 13,000 Property, plant and equipment (net) 80,000 100,000 Land 180,000 94,000 $ 521,000 $ 411,000 Bank overdraft $ 9,000 $ 32,000 Accounts payable 30,000 20,000 Other current liabilities 45,000 60,000 Bank loans 37,000 50,000 Bonds payable 200,000 100,000 Share capital 30,000 10,000 Retained earnings 159,000 133,000...
Problem 1: Instructions: Prepare a statement of cash flows using the indirect method. The Comparative Balance...
Problem 1: Instructions: Prepare a statement of cash flows using the indirect method. The Comparative Balance Sheet of XYZ Inc. for December 31, 2019 and 2018 is shown as follows:                                                                                                                           12/31/19                       12/31/18                                            Assets Cash                                                                                                            $625,760                     $585,920 Accounts Receivable                                                                                  227,840                       208,960 Inventories                                                                                        $641,760                    $617,120 Investments                                                                                              0                             240,000 Land                                                                                                      328,000                            0 Equipment                                                                                           705,120                       553,120 Accumulated Depreciation-equipment                                         (166,400)                    (148,000)          Total Assets                                                                              $2,362,080                 $2,057,120                            Liabilities and Stockholders’ Equity Accounts payable (merchandise creditors)                                   $424,480                   $404,960 Accrued expenses payable (operating expenses)                             42,240                       52,640...