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 nakeSienificant 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 5,000shares 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 at98%.4. Trading securities carried at market value of P200,000 will be sold forP215,000.5. New equipment will be purchased during the year.6. A new building will be purchased at a cost of P1,000,000, although there areno building retirements.1. Cash dividends wil! be paid to stockholders.The financial statements forecast for the vear ended June 30, 2020 are givennext page: Income SiatementFor the Year Ended June 30, 2020Net salesCost of gonds sold (including depreciationof P191,500,Operating expenses (including depreciationP2,430,500P1,073,000of P100,000)Interest expenseGain on sale of equipmentGain on sale of trading securitiesUnrealized holding gain on trading securities500,0007,500(26,000)(15,000)(44,000)356,000P1,851,500P 579,000Income taxTotalNet incomeTexas CompanyBalance SheetsJune 30Assets20202019P442,000325,000CashP532,000275,000Trading Securities(market)Accounts receivableInventories80,500141,500168,500450,00043,00086,000Investment in Associates (cost)Land43,000321,500Buildings (net)Equipment (net)Total assets1,095,000352,000P3,057,000242,500P1,540,500Liabilities & EquityP 93,500P107,50050,000Accounts payableShort-term bank loans payableAccrued operating expensesIncome tax payableBonds payable (net)Common stock, P10 par valueAdditional paid in capitalRetained earningsTotal liabilities & equity50,00020,500143,000980,00041,500156,500550,000500,000400,000250,000820,000P3,057,000435,000P1,540,500REQUIRED:a forccast cash flow statement for the vear ended June 30,** 1ow supporting schedules or T-accounts for many missing amounts.

1.) Cash flow statement of Texas Company for the year ending on June 30, 2020 :

During the next fiscal year endìng June 30, 2020, Texas Company will make tantial investments in new product lines and in a modernization program. Significant changes to be made during the year are listed below: 1 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 year ended June 30, 2020 are given next page:

During the next fiscal year endìng June 30, 2020, Texas Company will make tantial investments in new product lines and in a modernization program. Significant changes to be made during the year are listed below: 1 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 year ended June 30, 2020 are given next page:

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

One 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?
Spentworth Industries Corp. is considering an acquisition of Keedsler Motors Co., and estimates that acquiring Keedsler will result in incremental after-tax net cash flows in years 1–3 of $9 million, $13.5 million, and $16.2 million, respectively. After the first three years, the incremental cash flows contributed by the Keedsler acquisition are expected to grow at a constant rate of 3% per year. Spentworth’s current beta is 1.60, but its post-merger beta is expected to be 2.08. The risk-free rate is 4.5%, and the market risk premium is 6.60%. Based on this information, complete the following table by selecting the appropriate values. (Note: Round your intermediate calculations to two decimal places.) Value Post-merger cost of equity Projected value of the cash flows at the end of three years The value of Keedsler Motors Co.’s contribution to Spentworth Industries Corp.
The second image is the data table in the question, thank you
For the year ended 2020, Frilo Company has $1,250,000 of debt with an annual interest rate of 8.8%, $2,000,000 of preferred stock with an annual preferred dividend rate of 10.5%, $3,500,000 of common stock (total book value), and 250,000 common shares outstanding. In 2021, the company plans to raise $500,000 external capital to fund a new project through a term loan with an interest rate of 9.3%. The new loan's sinking fund provision requires the loan to be fully amortized over the next 5 years, commencing in 2022. The company expects that the existing debt and preferred stock will not be retired until the year 2026; hence, they will remain in the same amount in 2021. If the project goes as planned, the company expects $1,200,000 of EBIT in 2021. The company's tax rate is 40%. What will the expected earnings per share under the new debt alternative be? (Hint: Perform EBIT-EPS Analysis in the long-term financing decisions.) Group of answer choices $1.58 $1.66 $1.55 $1.51…
The management of Wyoming Corporation is considering the purchase of a new machine costing $375,000. The company's desired rate of return is 6%. The present value factor for an annuity of $1 at interest of 6% for 5 years is 4.212. In addition to the foregoing information, use the following data in determining the acceptability of this investment: Operating Net Cash Year Income Flow 1 $18,750 $93,750 2 18,750 93,750 3 18,750 93,750 4 18,750 93,750 5 18,750 93,750 The cash payback period for this investment a. 4 years Xb. 3 years c. 5 years d. 20 years
(c) Company X plans to purchase a methanol plant for $1 million. The plant is expected to generate $200,000 in total annual revenue at the end of its first year of operations, after which revenues are expected to grow by 2% per year as operations become more efficient. If the opportunity cost of capital in the market is 5%, determine: i. the net present value of this investment if the plant is expected to remain open forever. ii. if this company should purchase this plant. Give a reason for your answer
The following is a four-year forecast for Torino Marine. Year Free cash flow ($ millions) 2022 -63 a. Fair market value b. Fair market value per share 2023 84 2024 101 a. Estimate the fair market value of Torino Marine at the end of 2021. Assume that after 2025, earnings before interest and tax will remain constant at $200 million, depreciation will equal capital expenditures in each year, and working capital will not change. Torino Marine's weighted-average cost of capital is 9 percent and its tax rate is 20 percent. Note: Do not round intermediate calculations. Enter your answer in millions rounded to 1 decimal place. million 2025 123 b. Estimate the fair market value per share of Torino Marine's equity at the end of 2021 if the company has 48 million shares outstanding and the market value of its interest-bearing liabilities on the valuation date equals $380 million. Note: Do not round intermediate calculations. Round your answer to 2 decimal places.
On January 1, 2023, Marigold Inc. signed a fixed-price contract to have Builder Associates construct a major head office facility a a cost of $4 million. It was estimated that it would take three years to complete the project. Also, on January 1, 2023, to finance the construction cost, Marigold borrowed $4 million that is repayable in 10 annual instalments of $400,000, plus interest at the rate of 10%. During 2023, Marigold made deposit and progress payments totalling $1.5 million under the contract; the weighted average amount of accumulated expenditures was $791,000 for the year. The excess amount of borrowed funds was invested in short-term securities, from which Marigold realized investment income of $24,300. For situation 1, what amount should Marigold report as capitalized borrowing costs at December 31, 2023? (If an answer is zero, please enter O. Do not leave any fields blank.) Capitalized borrowing $ 375700
Muffin's Masonry Incorporated's balance sheet lists net fixed assets as $31 million. The fixed assets could currently be sold for $53 million. Muffin's current balance sheet shows current liabilities of $14.0 million and net working capital of $13.0 million. If all the current accounts were liquidated today, the company would receive $8.10 million cash after paying the $14.0 million in current liabilities What is the book value of Muffin's Masonry's assets today and the market value of these assets? Note: Enter your answers in millions of dollars rounded to 2 decimal places. (i.e., Enter 5,500,000 as 5.50.) Current assets Fixed assets Total BOOK VALUE MARKET VALUE (in millions of dollars) $ 0.00 $ 0.00
DEF Corporation is considering a business opportunity that would require an investment of P1,800,000 with an expected life of 10 years. Estimated annual cash inflows for 10 years, net of tax, amounts to P500,000. The salvage value is expected to be P700,000 at the end of the 1st year, P550,000 at the end of the 2nd year, P450,000 at the end of the 3rd year, P400,000 at the end of the 4th year, and will decrease by P50,000 every year starting the end of the fifth year. Compute the bailout period.
Pearl Corp. is expected to have an EBIT of $2,000,000 next year. Depreciation, the increase in net working capital, and capital spending are expected to be $160,000, $85,000, and $125,000, respectively. All are expected to grow at 16 percent per year for four years. The company currently has $10,500,000 in debt and 850,000 shares outstanding. At Year 5, you believe that the company's sales will be $14,850,000 and the appropriate price-sales ratio is 2.2. The company’s WACC is 8.5 percent and the tax rate is 22 percent. What is the price per share of the company's stock? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)