Pear Corporation acquired 75 percent ownership of Sugar Company on January 1, 20X1, at underlying book value. At that date, the fair value of the noncontrolling interest was equal to 25 percent of the book value of Sugar Company. Consolidated balance sheets at January 1, 20X3, and December 31, 20X3, are as follows:

Item	Jan. 1, 20X3					Dec. 31, 20X3
Assets
Cash		$	68,500				$	100,500
Accounts Receivable			82,000					97,000
Inventory			115,000					123,000
Land			45,000					55,000
Buildings & Equipment			515,000					550,000
Less: Accumulated Depreciation			(186,500	)				(223,000	)
Patents			5,000					4,000
Total Assets		$	644,000				$	706,500
Liabilities and Owners Equity
Accounts Payable		$	61,000				$	66,000
Wages Payable			26,000					20,000
Notes Payable			250,000					265,000
Common Stock ($10 par value)			150,000					150,000
Retained Earnings			130,000					174,500
Noncontrolling Interest			27,000					31,000
Total Liabilities and Owners Equity		$	644,000				$	706,500

The consolidated income statement for 20X3 contained the following amounts:

Sales					$	490,000
Cost of Goods Sold	$	259,000
Wage Expense		55,000
Depreciation Expense		36,500
Interest Expense		16,000
Amortization Expense		1,000
Other Expenses		39,000				(406,500	)
Consolidated Net Income					$	83,500
Income to Noncontrolling Interest						(9,000	)
Income to Controlling Interest					$	74,500

Pear and Sugar paid dividends of $30,000 and $20,000, respectively, in 20X3. Required: a. Prepare a worksheet to develop a consolidated statement of cash flows for 20X3 using the indirect method of computing cash flows from operations