Exercise 5-9During the next fiscal year ending June 30. 2020, Texas Company will makesubstantial 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 5,000shares 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.7. Cash dividends will be paid to stockholders.The financial statements forccast for the year ended June 30, 2020 are givennext page: 186Income SiatementFor the Year Ended June 30, 2020Net salesCost of goods sold (including depreciationof P191,500,Operating expenses (including depreciationP2,430,500P1,073,000of P100,000)Interest expense000 00Gain on sale of equipmentGain on sale of trading securitiesUnrealized holding gain on trading securities7,500(26,000)(15,000)(44,000)356,000P1.851,500P 579,000Income taxTotalNet incomeTexas CompanyBalance SheetsJune 30Assets20202019P442,000325,000P532,000275,000141,500168,500CashTrading Securities(market)Accounts receivable80,500Inventories450,00043,000Investment in Asseciates (cost)321,500242,500P1,540,5001,095,000Buildings (net)Equipment (net)Total assets352,000P3,057,000Liabilities & EquityP 93,500P107,500Accounts payableShort-term bank loans payableAccrued operating expensESIncome tax payableBonds payable (net)Common stock, P10 par valueAdditional paid in capitalRetained earningsTotal liabilities & equity50,00020,500143,00041,500156,500500,000400,000250,000820,000P3,057,000435,000P1,540,500REQUIRED:1. Prepare a forecast cash flow statement for the year ended June 30 2020

Given: To find the cash slow statements and supporting schedules with the values provided as,

Answered: made during the year are listed b book…

made during the year are listed b book value of P86,000 will be solc ock of Ohio Company will be pany at a time when the market v o be given as part payment.

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

please all parts Find the following accumulated values on December 31, 2020 a) $6000 invested on May 1, 2020 at 3.6% interest. b) $20,000 invested on January 1, 2018 if &t = 0.025 + 0.02t. (c) $15,000 invested at ireal=3.25% on January 1, 2020 if inflation in 2020 is 1.75% d) Payments of $5,000 made every December 31 from 2014 to 2020 at 5% interest.
A lender lends $10000 which is to be repaid in annual payments of $2100 for 6 years. Which of the following shows the timeline of the loan from the lenders perspective?
On 1st July 2020 Bashir purchase a machine for RO 15,000. The terms of purchase was 20% cash and the balance to be paid in monthly instalments of RO 500. What amount of the loan will be disclosed under Long term liabilities in the balance sheet on 31 Dec 2020? a. RO 3,000 b. RO 5,000 c. RO 7,000 d. RO 6,000
Your company will generate 574.000 m annual revenue cach year for Ihe next seven yeors from a new Information datobese, If the approprlate Interest rate Is 725 percent, what Is the present value? (CDo not round Intermedlete colculations and round your answer to 2 decimal pleces, e.g. 32.16.) 15
On 1st July 2020 Bashir purchase a machine for RO 15,000. The terms of purchase was 20% cash and the balance to be paid in monthly instalments of RO 500. What amount of the loan will be disclosed under current liabilities in the balance sheet on 31 Dec 2020? a. RO 3,000 b. RO 6,000 c. RO 7,000 d. RO 5,000
The following information relates to Arlon Manufacturers which will commence business on 01 January 2024 with R750 000 cash: 1. 2. New machinery and equipment will be purchased on 02 January 2024 for R300 000. A deposit of 20% will be paid immediately. The balance of the debt as well as finance charges of R18 000 will be paid in 12 equal instalments commencing February 2024. Production will commence on 05 January 2024 and 30% of the sales for February's will be manufactured in January. Each month thereafter the production will consist of 70% of the current month's sales and 30% of the following month's sales. 3. Estimated sales at R72 per unit are as follows: 4. January February March April Units 0 8 500 11 000 10 500 Cash sales are expected to comprise 60% of the total sales. A cash discount of 10% will be granted to these customers. The balance of the sales will be on credit. Thirty percent (30%) of the amount owing is expected to be received in the month of the sale and the balance…
A 13.2% P600,000 note payable was issued by Robin Company on March 1, 2020. The principal and interest, compounded annually, are due in three years. How much is the interest expense for 2021?
O Au TunGestmet that beas a materity value of $4,000 cud cs discounted 4 years deud 6 months before maturity at 3020%% CcomPoem ded Çeui-aunuully. Calculate Hte discout llalwe caf the Infestunt. |Reud to fte nearert Ceut Calculate Hthe amout Cay cchich the money is discourtecd Reend to tte hreerest Cent
Connorhas $58,024inasavingsaccount. Theinterestrateis 5%peryearandisnotcompounded. Tothenearestdollar, howmuchwillhehaveintotalin 3months?
Find the equated date at which the originat payments are equivalent to the single payment State your answer in years and months (from 0 to 11 months) Original Payments Single Payment $1047 00 due today and $1308.00 due in 4 years Interest Rate 5% Frequency of Conversion semi-annually $2624 59 In year(s) and month's) the single payment will be equivalent to the original payments
ABC Marketing sold an item worth 200,000 for 250,000. As agreed 20,000 will the down payment while the balance will be evidence buy a noninterest bearing note with an implied interest rate of 9% to be paid annually within 5 years. What is the amortization schedule for the payments?
On Jan 1, 20X1, ABC Corp received a P300,000 3-year note from a customer. The principal and interest of the note is collectible annually starting Dec 31, 20X1. Effective interest rate is 10% . How is the value of the note at December 31, 20X1? PV of P1 at 10% for 3n = .75131 PV of ordinary annuity of P1 at 10% for 3n = 2.48685 248,685 200,000 173,553 100,000