
FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Question
thumb_up100%

Transcribed Image Text:Significant changes to be made during the year are listed below:
substantial investments in new product lines and in a modernization program,
During the next fiscal year ending June 30, 2020, Texas Company will nake
Sienificant changes to be made during the year are listed below:
L Equipment with a net book value of P86,000 will be sold during the year.
2 All of the capital stock of Ohio Company will be exchanged with 5,000
shares of Texas Company at a time when the market value is P40 per share.
P250,000 cash will also be given as part payment.
3. Bonds having a face value of P1,000,000 will be issued on June 30, 2020 at
98%.
4. Trading securities carried at market value of P200,000 will be sold for
P215,000.
5. New equipment will be purchased during the year.
6. A new building will be purchased at a cost of P1,000,000, although there are
no building retirements.
1. Cash dividends wil! be paid to stockholders.
The financial statements forecast for the vear ended June 30, 2020 are given
next page:

Transcribed Image Text:Income Siatement
For the Year Ended June 30, 2020
Net sales
Cost of gonds sold (including depreciation
of P191,500,
Operating expenses (including depreciation
P2,430,500
P1,073,000
of P100,000)
Interest expense
Gain on sale of equipment
Gain on sale of trading securities
Unrealized holding gain on trading securities
500,000
7,500
(26,000)
(15,000)
(44,000)
356,000
P1,851,500
P 579,000
Income tax
Total
Net income
Texas Company
Balance Sheets
June 30
Assets
2020
2019
P442,000
325,000
Cash
P532,000
275,000
Trading Securities(market)
Accounts receivable
Inventories
80,500
141,500
168,500
450,000
43,000
86,000
Investment in Associates (cost)
Land
43,000
321,500
Buildings (net)
Equipment (net)
Total assets
1,095,000
352,000
P3,057,000
242,500
P1,540,500
Liabilities & Equity
P 93,500
P107,500
50,000
Accounts payable
Short-term bank loans payable
Accrued operating expenses
Income tax payable
Bonds payable (net)
Common stock, P10 par value
Additional paid in capital
Retained earnings
Total liabilities & equity
50,000
20,500
143,000
980,000
41,500
156,500
550,000
500,000
400,000
250,000
820,000
P3,057,000
435,000
P1,540,500
REQUIRED:
a forccast cash flow statement for the vear ended June 30,
** 1ow supporting schedules or T-accounts for many missing amounts.
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by stepSolved in 3 steps

Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- 3. Superserv Inc. intends to acquire new equipment for $10 million and has an estimated life of 5 years and a salvage value of $800K. The new equipment is expected to allow additional annual sales of $5 million over the next 5 years. The associated additional annual operating costs are expected to be $2.5 million, while the interest on debt issued to finance the project is $1.5 million. In addition, working capital will increase by $1.2 million at the outset. The project's cost of capital is 10%. The firm's tax rate is 40%. The annual depreciation charge on the new machine is $2 million. What is the project's NPV? ($-1.438m)< This is the answer however I need to know how to obtain this answer with a financial calculator, please do not use excelarrow_forwardMuffins masonry incs balance sheet list next fixed assets as $ 14 million. The fixed assets could currently be sold for 19 million dollars. muffins current balance sheet shows current liabilities of 5.5 million dollars and networking capital of 4.5 million dollars. if all the current accounts were liquidated today the company would receive 7.25 million dollars cash after paying the 5.5 million incurrent liabilities. what is the book value of muffins missionaries assets today and market value of these assets? Enter answers in millions of dollars rounded to 2 decimal places Book value. Market value. Current assets: Fixed assets: Total:arrow_forwardDerry Corporation is expected to have an EBIT of $3,100,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $245,000, $150,000, and $250,000, respectively. All are expected to grow at 15 percent per year for four years. The company currently has $19,500,000 in debt and 860,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3.4 percent, indefinitely. The company's WACC is 9.7 percent and the tax rate is 23 percent. What is the price per share of the company's stock? Note: Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16. Share pricearrow_forward
- Suppose an industrial building can be purchased for $2,500,000 and is expected to yield cash flows of $180,000 in each of the next five years. (Note: assume payments are made at end of year.) If the building can be sold at the end of the fifth year for $2,800,000, calculate the IRR for this investment over the five-year holding period. A) 0.09%. B) 4.57%. C) 9.20%. Page 4 of 6 D) 10.37%arrow_forwardDerry Corporation is expected to have an EBIT of $2,950,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $230,000, $135,000, and $235,000, respectively. All are expected to grow at 18 percent per year for four years. The company currently has $18,000,000 in debt and 845,000 shares outstanding. After Year 5, the adjusted cash flow from assets is expected to grow at 3.1 percent, indefinitely. The company’s WACC is 9.4 percent and the tax rate is 25 percent. What is the price per share of the company's stock?arrow_forwardA company enters into a project that will be unwound at the end of year 5, and it is expected that roughly 15% of the sales related to this project will be “on account” where the payments are made a year later, and where at the end of the project, all payments are received at EOY 5 (i.e. not received one year later). Show what the “Working Capital” investments are related to each period, based on these sales and how it was calculated:arrow_forward
- Please correctly with stepsarrow_forwardPaige Company is contemplating the acquisition of a machine that costs $50,000 and promises to reduce annual cash operating costs by $11,000 over each of the next six years. Which of the following is a proper way to evaluate this investment if the company desires a 12% return on all investments? Select one: a. $50,000 versus -$11,000 × 6. b. $50,000 versus -$66,000 × 0.507. c. $50,000 versus -$66,000 × 4.111. d. $50,000 versus -$11,000 × 4.111. e. $50,000 × 0.893 versus -$11,000 × 4.111.arrow_forwardLichen Plc owns a machine that has a carrying value amount of $85,000 at the year-end of 31 March 2023. Its market value is $78,000 and costs of disposal are estimated at $2,500. A new machine would cost $150,000. Lichen Plc expects it to produce net cash flows of $30,000 per annum for the next three years. The cost of capital of Lichen Plc is 8%. Required: What is the impairment loss on the machine to be recognised in the financial statements at 31 March 2023 (Enter your answer to the nearest whole $).arrow_forward
- Riordan Manufacturing is considering an investment in new equipment that will produce equal annual cash flows of $52,000 for 8 years and has a net present value of $94,182. The initial investment is $247,000, the useful life is 8 years, and the equipment's salvage value after 8 years is $26,000. What is the equipment's profitability index? Round your answer to two decimal places. 6.56 1.38 4.75 1.81arrow_forwardOne year ago, JK Mfg. deposited $20,839 in an investment account for the purpose of buying new equipment four years from today. Today, it is adding another $22872 to this account. The company plans on making a final deposit of $20,217 to the account one year from today. How much will be available when it is ready to buy the equipment, assuming the company earns 10.91% APR on its invest funds?arrow_forwardThe Podrasky Corporation is considering a $250 million expansion (capital expenditure) program next year. The company currently has $400 million in net fixed assets on its books. Next year, the company expects to earn $70 million after interest and taxes. The company also expects to maintain its present level of dividends, which is $20 million. If the expansion program is accepted, the company expects its inventory and accounts receivable each to increase by approximately $25 million next year. Long-term debt retirement obligations total $9 million for next year, and depreciation is expected to be $75 million. The company does not expect to sell any fixed assets next year. The company maintains a cash balance of $5 million, which is sufficient for its present operations. If the expansion is accepted, the company feels it should increase its year-end cash balance to $7 million because of the increased level of activities. For planning purposes, assume no other cash flow changes for next…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education


Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,

Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON

Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education