Question
WHAT WE KNOW: CROWN PRINCE Net Income $73,500 Net Income $53,025 Depreciation Expense $20,000 Depreciation Expense $40,000 Accounts Receivable Accounts Receivable Gross $110,000 Gross $110,000
WHAT WE KNOW: | |||||||||||
CROWN | PRINCE | ||||||||||
Net Income | $73,500 | Net Income | $53,025 | ||||||||
Depreciation Expense | $20,000 | Depreciation Expense | $40,000 | ||||||||
Accounts Receivable | Accounts Receivable | ||||||||||
Gross | $110,000 | Gross | $110,000 | ||||||||
Allowance for Doubtful Accounts | -$15,000 | Allowance for Doubtful Accounts | -$9,250 | ||||||||
Net Accounts Receivables | $95,000 | Net Accounts Receivables | $100,750 | ||||||||
Inventory | $35,000 | Inventory | $20,000 | ||||||||
Tax Liability | $31,500 | Tax Liability | $22,725 | ||||||||
Purchase of Equipment | $200,000 | Purchase of Equipment | $200,000 | ||||||||
Common Stock Issued | $100,000 | Common Stock Issued | $100,000 | ||||||||
Long Term Debt Issued | $200,000 | Long Term Debt Issued | $200,000 | ||||||||
Dividends Paid | $10,000 | Dividends Paid | $10,000 | ||||||||
BOTH COMPANIES WERE FORMED JANUARY 1. THUS, NO OPENING BALANCE SHEET | |||||||||||
Name: | |||||||||||
CROWN | PRINCE | ||||||||||
Statement of Cash Flow | Statement of Cash Flow | ||||||||||
For the year ending December 31, 2018 | For the year ending December 31, 2018 | ||||||||||
Cash Flow from Operations | Cash Flow from Operations | ||||||||||
Net Income | Net Income | ||||||||||
Adjustments to reconcile net income to net | Adjustments to reconcile net income to net | ||||||||||
Cash provided by operating activities | Cash provided by operating activities | ||||||||||
Depreciation expense | Depreciation expense | ||||||||||
Change in Current Assets/Current Liabilities | Change in Current Assets/Current Liabilities | ||||||||||
Accounts Receivable | Accounts Receivable | ||||||||||
Inventory | Inventory | ||||||||||
Income Tax Payable | Income Tax Payable | ||||||||||
Net Cash provided by Operating Activities | $0 | Net Cash provided by Operating Activities | $0 | ||||||||
Cash Flow from Investing Activities | Cash Flow from Investing Activities | ||||||||||
Purchase of Equipment | Purchase of Equipment | ||||||||||
Net Cash provided by Investing Activities | Net Cash provided by Investing Activities | ||||||||||
Cash Flow from Financing Activities | Cash Flow from Financing Activities | ||||||||||
Issuance of Stock | Issuance of Stock | ||||||||||
Issuance of Bonds | Issuance of Bonds | ||||||||||
Payment of Cash Dividend | Payment of Cash Dividend | ||||||||||
Net Cash provided by Finance Activities | $0 | Net Cash provided by Finance Activities | $0 | ||||||||
Net Cash Flow | $0 | Net Cash Flow | $0 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started