Protecto Corporation purchased 80 percent of Strand Company's outstanding shares on January 1, 20X1, for $27,200 more than book value. At that date, the fair value of the noncontrolling interest was $16,800 more than 20 percent of Strand's book value. The full amount of the differential is considered related to patents and is being amortized over an eight-year period. In 20X1, Strand purchased a piece of land for $52,000 and later in the year sold it to Protecto for $74,000. Protecto is still holding the land as an investment. During 20X3, Protecto bonds with a value of $145,000 were exchanged for equipment valued at $145,000. On January 1, 20X3, Protecto held inventory purchased previously from Strand for $47,000. During 20X3, Protecto purchased an additional $100,000 of goods from Strand and held $55,000 of this inventory on December 31, 20X3. Strand sells merchandise to the parent at cost plus a 25 percent markup. Strand also purchases inventory items from Protecto. On January 1, 20X3, Strand held inventory it had previously purchased from Protecto for $14,400, and on December 31, 20X3, it held goods it had purchased from Protecto for $6,900 during 20X3. Strand's total purchases from Protecto in 20X3 were $32,000. Protecto sells inventory to Strand at cost plus a 50 percent markup. The consolidated balance sheet at December 31, 20X2, contained the following amounts: Credit Debit $ 93,000 155,000 152,500 74,000 440,000 33,000 Cash Accounts Receivable Inventory Land Buildings and Equipment Patents Accumulated Depreciation Accounts Payable Bonds Payable Noncontrolling Interest Common Stock Retained Earnings Totals $204,000 170, 980 96,000 40,520 160,000 276,000 $947,500 $947,500 The consolidation worksheet below was prepared on December 31, 20X3. All consolidation entries and adjustments have been entered properly in the worksheet. Protecto accounts for its investment in Strand using the fully adjusted equity method. PROTECTO CORPORATION AND STRAND COMPANY Consolidation Worksheet December 31, 20X3 Consolidation Entries Protecto Strand Corporation Company DR CR Consolidated Income Statement Sales $ 430,000 $ 320,000 $ 618,000 $100,000 32,000 Less: Cost of Goods Sold (345,000) (200,000) $ (412,100) 9,400 89,000 4,800 29,700 (33,000) (23,000) 5,500 (42,000) (36,600) 40,820 56,220 $ $ (56,000) (5,500) (78, 600) 0 65,800 (9,580) 56, 220 55,000 Less: Depreciation Expense Less: Amortization Expense Less: Other Expense Income from Strand Co. Consolidated Net Income NCI in Net Income of Strand Controlling Interest in Net Income Statement of Retained Earnings Beginning Balance Net Income Less: Dividends Declared Ending Balance $ 45,220 $182,720 10,680 $ 193,400 4,400 $137,300 1,100 $138,400 $ 56, 220 $ 55,000 $ $ 155,000 193,400 $ 276,000 56, 220 (53,000) $ 279, 220 $ 155,000 55,000 (28,000) $ 182,000 $ 138,400 28,000 $ 166,400 $ 276,000 56, 220 (53,000) $ 279, 220 $348,400 Balance Sheet Assets Cash Accounts Receivable Inventory $ $ $ 29,000 85,000 124,000 39,500 41,800 91,600 68,500 126,800 202,300 $ 11,000 2,300 Patent Investment in Subsidiary 27,500 0 175,700 $ 27,500 17,600 7,520 4,800 183,620 22,000 Land Buildings and Equipment Less: Accumulated Depreciation 79,000 416,000 (174,000) 21,600 225,000 (86,000) 22,000 63,000 63,000 78,600 578,000 (197,000) 0 $ 884,700 Total Assets $ 734,700 333,500 $ 120, 420 $303,920 $ Liabilities & Equity Accounts Payable Bonds Payable Common Stock Retained Earnings NCI in NA of Strand $ 131,480 164,000 160,000 279, 220 28,500 77,000 46,000 182,000 $ 46,000 348,400 4,400 1,880 $400,680 $ 159,980 241,000 160,000 279, 220 44,500 $166,400 45,280 5,500 $217,180 Total Liabilities & Equity $ 734,700 333,500 $ 884,700 Required: a. Prepare a worksheet for a consolidated statement of cash flows for 20x3 using the indirect method. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.) Balance 12/31/X3 PROTECTO CORPORATION AND SUBSIDIARY Consolidated Cash Flow Worksheet Year Ended December 31, 20X3 Consolidation Entries Balance Item Debit Credit 1/1/X3 Assets Cash Accounts receivable Inventory Land Buildings and equipment Less: Accumulated depreciation Patents Total Assets Liabilities & Equity Accounts payable Bonds payable Common stock Retained earnings Noncontrolling interest Total Liabilities & Equity Cash Flows from Operating Activities: Consolidated net income Amortization expense Denreciation evnence Depreciation expense Decrease in accounts receivable Increase in inventory Decrease in accounts payable Cash Flows from Investing Activities: Purchase of land Acquisition of buildings and equipment from bond issue Purchase of buildings and equipment Cash Flows from Financing Activities: Dividends Paid: To Protecto Corp. shareholders To noncontrolling shareholders Issuance of bonds for buildings and equipment Decrease in cash b. Prepare a consolidated statement of cash flows for 20X3. (Amounts to be deducted should be indicated with a minus sign.) PROTECTO CORPORATION AND SUBSIDIARY Consolidated Statement of Cash Flows Year Ended December 31, 20X3 Cash Flows from Operating Activities: Adjustments for noncash items: b. Prepare a consolidated statement of cash flows for 20X3. (Amounts to be deducted should be indicat PROTECTO CORPORATION AND SUBSIDIARY Consolidated Statement of Cash Flows Year Ended December 31, 20X3 Cash Flows from Operating Activities: Adjustments for noncash items: Changes in operating assets and liabilities: Cash Flows from Investing Activities: Cash Flows from Financing Activities: Dividends Paid: Cash balance at beginning of year Cash balance at end of year