Question

In: Accounting

Below is a condensed Income Statement for the SPECTRE Company for 2018 along with balance sheet...

Below is a condensed Income Statement for the SPECTRE Company for 2018 along with balance sheet information
Income statement
service revenue 3,660,000
Operating expenses 2,700,000
income b4 income tax 960,000
Income tax expense 288,000
Net income 672,000
Balance sheets
12/31/2018 12/31/2017
Cash 1,317,000 270000
accounts receivable 480,000 360,000
Wages payable 330,000 240,000
Income taxes payable 90,000 165,000
Additional information
a) During the year Sprectre issued common stock for $420,000
b) Long-term investments were sold by Spectre during the year for $210,000. Spectre had originally purchased the investments for $210,000
c) During the year Spectre paid cash dividends of $300,000 to its owners
d) Spectre has no outstanding debt except for those listed in the partial balance sheet
e) Operating expenses include $150,000 in depreciation expense
REQUIRED:   PREPARE A 2018 CASH FLOW STATEMENT FOR SPECTRE.  

Solutions

Expert Solution

SPECTRE

Cash Flow Statement

For year ended 31st December 2018

A. Cash Flows from Operating Activity

672000

Net Income

Adjustments

Depreciation expense

$    150,000.00

Increase in Accounts receivables

$ (120,000.00)

Increase In accrued Expenses

$      15,000.00

$        45,000.00

Net cash flow from Operating activities

$      717,000.00

B. Cash flows from Investing Activities

Sale of Investment

$    210,000.00

Net Cash flows from Investing activities

$      210,000.00

C. Cash Flows from Financing activities

Issuance of Common Stock

$    420,000.00

payments of dividends

$ (300,000.00)

Cash flows from Financing activities

$      120,000.00

Net Increase (Decrease) in Cash [A+B+C]

$ 1,047,000.00

Cash at the beginning

$      270,000.00

Cash at the end

$ 1,317,000.00

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Below is a condensed Income Statement for the SPECTRE Company for 2018 along with balance sheet...
Below is a condensed Income Statement for the SPECTRE Company for 2018 along with balance sheet information income statement service revenue 3,660,000 Operating expenses 2,700,000 income b4 income tax 960,000 Income tax expense 288,000 Net income 672,000 Balance sheets 12/31/2018 12/31/2017 Cash 1,317,000 270000 1,047,000 accounts receivable 480,000 360,000 Wages payable 330,000 240,000 Income taxes payable 90,000 165,000 Additional information a) During the year Sprectre issued common stock for $420,000 b) Long-term investments were sold by Spectre during the year...
Problem #3 The condensed balance sheet and income statement for Major Company are presented below. MAJOR...
Problem #3 The condensed balance sheet and income statement for Major Company are presented below. MAJOR COMPANY Balance Sheet At December 31, 2019 Cash $ 25,000 Notes receivable (due August 15, 2020) 41,000 Accounts receivable (net) 50,800 Merchandise inventory 74,200 Property, plant, and equipment (net) 310,000 Intangible assets 14,800 Total assets $ 515,800 Current liabilities $ 120,200 Bonds payable (12%) (long-term) 105,000 Common stock 60,000 Retained earnings 230,600 Total liabilities and equity $ 515,800 MAJOR COMPANY Income Statement For the...
Condensed balance sheet and income statement data for Landwehr Corporation appear below.
Condensed balance sheet and income statement data for Landwehr Corporation appear below.   Additional information: 1. The market price of Landwehr’s common stock was $4.00, $5.00, and $8.00 for 2016, 2017, and 2018, respectively. 2. All dividends were paid in cash.   Instructions (a) Compute the following ratios for 2017 and 2018. (1) Profit margin. (2) Asset turnover. (3) Earnings per share. (Weighted-average common shares in 2018 were 32,000 and in 2017 were 31,000.) (4) Price-earnings ratio. (5) Payout ratio....
Condensed balance sheet and income statement data for Swifty Corporation appear below: SWIFTY CORPORATION Balance Sheet...
Condensed balance sheet and income statement data for Swifty Corporation appear below: SWIFTY CORPORATION Balance Sheet December 31 2021 2020 2019 Cash $ 27,500 $ 23,500 $ 18,500 Accounts receivable 50,500 50,000 48,500 Other current assets 94,500 95,500 65,000 Property, plant, and equipment (net) 530,000 471,500 401,000 $702,500 $640,500 $533,000 Current liabilities $ 71,500 $ 77,500 $ 70,000 Long-term debt 77,500 84,500 46,500 Common shares 318,000 280,000 287,000 Retained earnings 235,500 198,500 129,500 $702,500 $640,500 $533,000 SWIFTY CORPORATION Income Statement...
The table below shows a condensed income statement and balance sheet for Androscoggin Copper’s Rumford smelting...
The table below shows a condensed income statement and balance sheet for Androscoggin Copper’s Rumford smelting plant (figures in $ millions). Assume the cost of capital is 10%. Income Statement for 2018 Assets, December 31, 2018 Revenue $ 57.26 Net working capital $ 7.02 Raw materials cost 18.66 Operating cost 21.03 Investment in plant and equipment 69.93 Depreciation 4.44 Less accumulated depreciation 21.07 Pretax income $ 13.13 Net plant and equipment $ 48.86 Tax at 21% 2.76 Net income $...
Condensed balance sheet and income statement data for Landwehr Corporation appear below. LANDWEHR CORPORATION Balance Sheets...
Condensed balance sheet and income statement data for Landwehr Corporation appear below. LANDWEHR CORPORATION Balance Sheets December 31 2018 2017 2016 Cash $ 25,000 $ 20,000 $ 18,000 Accounts receivable (net) 50,000 45,000 48,000 Other current assets 90,000 95,000 64,000 Investments 75,000 70,000 45,000 Plant and equipment (net) 400,000 370,000 358,000 Total Assets $640,000 $600,000 $533,000 Current liabilities $ 75,000 $ 80,000 $ 70,000 Long-term debt 80,000 85,000 50,000 Common stock, $10 par 340,000 310,000 300,000 Retained earnings 145,000 125,000...
Below are balance sheet and income statement data for Howard Bannister Company.  Note: For the balance sheet...
Below are balance sheet and income statement data for Howard Bannister Company.  Note: For the balance sheet data, the end-of-year information is in the left column. Balance Sheet Data   20X2   20X1 Accounts Payable................................................................................................ 95............................................................. 165 Accumulated Depreciation................................................................................ 520 ...........................................................339 Cash      ................................................................................................................ 130 ..........................................................100 Common Stock ..............................................................................................    1,000......................................................... 700 DIVIDENDS PAYABLE......................................................................................... 40............................................................ 25 Equipment......................................................................................................... 2,395....................................................... 2,700 Income Tax Payable ..........................................................................................100............................................................ 135 Inventory.......................................................................................................... 1,120........................................................... 890 Mortgage Payable.............................................................................................. 900......................................................... 1,500 Prepaid General Expenses............................................................................... 300............................................................. 350 Retained Earnings (ending balance, after closing)...................................... 1,240...................................................... 1,098 Unearned Sales Revenue.....................................................................................
The following is the balance sheet and income statement for Metro Eagle Outfitters, in condensed form,...
The following is the balance sheet and income statement for Metro Eagle Outfitters, in condensed form, plus some information from the cash flow statement. Balance Sheet 2019 2018 2017 Cash and short-term investments $ 632,992 $ 747,044 $ 736,693 Accounts receivable 46,521 40,510 37,121 Inventory 334,452 371,514 303,208 Other current assets 129,835 132,420 101,388 Total current assets 1,143,800 1,291,488 1,178,410 Long-lived assets 581,832 644,482 590,802 Total assets $ 1,725,632 $ 1,935,970 $ 1,769,212 Current liabilities $ 437,902 $ 411,401 $...
Problem 2-6A Condensed balance sheet and income statement data for Blossom Company are presented as follows....
Problem 2-6A Condensed balance sheet and income statement data for Blossom Company are presented as follows. Blossom Company Balance Sheets December 31 Assets 2017 and 2016 (respectively) Cash $ 30,700 $ 22,700 Receivables (net) 82,100 74,100 Other current assets 102,100 85,100 Long-term investments 62,000 60,000 Property, plant, and equipment (net) 522,100 482,100 Total assets $ 799,000 724,000 Liabilities and Stockholders’ Equity Current liabilities $ 77,700 $ 72,700 Long-term liabilities 92,100 102,100 Common stock 342,100 312,100 Retained earnings 287,100 237,100 Total...
Presented below is the 2018 income statement and comparative balance sheet information for Tiger Enterprises. TIGER...
Presented below is the 2018 income statement and comparative balance sheet information for Tiger Enterprises. TIGER ENTERPRISES Income Statement For the Year Ended December 31, 2018 ($ in thousands) Sales revenue $ 9,000 Operating expenses: Cost of goods sold $ 3,800 Depreciation 280 Insurance 300 Administrative and other 2,200 Total operating expenses 6,580 Income before income taxes 2,420 Income tax expense 968 Net income $ 1,452 Balance Sheet Information ($ in thousands) Dec. 31,2018 Dec. 31, 2017 Assets: Cash $...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT