Homework Help is Here – Start Your Trial Now!
Business
Accounting
Income Statement For the Year Ended June 30, 2020 Net of goods sold (including depreciation of P191,500, Operating expenses (including depreciation of P100,000) P2,430,500 P1,073,000 Interest expense Gain on sale of equipment Gain on sale of trading securitics 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 Cash P442,000 P532,000 275,000 141,500 168,500 450,000 43,000 325,000 80,500 86,000 Trading Securities(market) Accounts receivable Inventories Investment in Associates (cost) 43,000 Land Buildings (net) Equipment (net) 321,500 242,500 P1,540,500 1,095,000 352,000 P3,057,000 Total assets Liabilities & Equity P107,500 50,000 41,500 156,500 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 P 93,500 50,000 20,500 143,000 980,000 550,000 400,000 820,000 P3,057,000 500,000 250,000 435,000 P1,540,500 REQUIRED: 1. Prepare a forecast cash flow statement for the year ended June 30,2020. * Show supporting schedules or T-accounts for many missing amounts.

Income Statement For the Year Ended June 30, 2020 Net of goods sold (including depreciation of P191,500, Operating expenses (including depreciation of P100,000) P2,430,500 P1,073,000 Interest expense Gain on sale of equipment Gain on sale of trading securitics 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 Cash P442,000 P532,000 275,000 141,500 168,500 450,000 43,000 325,000 80,500 86,000 Trading Securities(market) Accounts receivable Inventories Investment in Associates (cost) 43,000 Land Buildings (net) Equipment (net) 321,500 242,500 P1,540,500 1,095,000 352,000 P3,057,000 Total assets Liabilities & Equity P107,500 50,000 41,500 156,500 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 P 93,500 50,000 20,500 143,000 980,000 550,000 400,000 820,000 P3,057,000 500,000 250,000 435,000 P1,540,500 REQUIRED: 1. Prepare a forecast cash flow statement for the year ended June 30,2020. * Show supporting schedules or T-accounts for many missing amounts.

Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter7: Operating Assets
Section: Chapter Questions
Problem 57E
See similar textbooks
icon
Related questions
Question

Can you help me to create a Direct Method of forecast cash flow for this Problem? I need to submit this tonight. Thank you so much.

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 make Exercise 5-9 During the next fiscal year ending June 30, 2020, Texas Company will make ontiai investments in new product lines and in a modernization program. 1 Equipment with a net book value of P86,000 will be sold during the year. 1 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. 2 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. 7. Cash dividends wil! be paid to stockholders. The financial statements forccast for the year ended June 30, 2020 are given next page:
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 make Exercise 5-9 During the next fiscal year ending June 30, 2020, Texas Company will make ontiai investments in new product lines and in a modernization program. 1 Equipment with a net book value of P86,000 will be sold during the year. 1 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. 2 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. 7. Cash dividends wil! be paid to stockholders. The financial statements forccast for the year ended June 30, 2020 are given next page:
Cost of goods sold (including depreciation Gain on sale of trading securities Income Satement For the Year Ended June 30, 2020 Net sales P2,430,500 of P191,500, Operating expenses (including depreciation of P100,000) P1,073,000 500,000 7,500 (26,000) (15,000) (44,000) 356,000 P1,851,500 P 579,000 Interest expense Gain on sale of equipment Unrealized holding gain on trading securities Income tax Total Net income Texas Company Balance Sheets June 30 Assets 2020 2019 P442,000 325,000 Cash P532,000 275,000 141,500 168,500 450,000 43,000 1,095,000 352,000 P3,057,000 Trading Securities(market) Accounts receivable 80,500 Inventories 86,000 Investment in Associates (cost) 43,000 321,500 Land Buildings (net) Equipment (net) Total assets 242,500 P1,540,500 Liabilities & Equity P107,500 50,000 41,500 156,500 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 P 93,500 50,000 20,500 143,000 980,000 550,000 400,000 820,000 P3,057,000 500,000 250,000 435,000 P1,540,500 REQUIRED: . Prepare a forecast cash flow statement for the year ended June 30,2020. ** Show supporting schedules or T-accounts for many missing amounts.
Transcribed Image Text:Cost of goods sold (including depreciation Gain on sale of trading securities Income Satement For the Year Ended June 30, 2020 Net sales P2,430,500 of P191,500, Operating expenses (including depreciation of P100,000) P1,073,000 500,000 7,500 (26,000) (15,000) (44,000) 356,000 P1,851,500 P 579,000 Interest expense Gain on sale of equipment Unrealized holding gain on trading securities Income tax Total Net income Texas Company Balance Sheets June 30 Assets 2020 2019 P442,000 325,000 Cash P532,000 275,000 141,500 168,500 450,000 43,000 1,095,000 352,000 P3,057,000 Trading Securities(market) Accounts receivable 80,500 Inventories 86,000 Investment in Associates (cost) 43,000 321,500 Land Buildings (net) Equipment (net) Total assets 242,500 P1,540,500 Liabilities & Equity P107,500 50,000 41,500 156,500 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 P 93,500 50,000 20,500 143,000 980,000 550,000 400,000 820,000 P3,057,000 500,000 250,000 435,000 P1,540,500 REQUIRED: . Prepare a forecast cash flow statement for the year ended June 30,2020. ** Show supporting schedules or T-accounts for many missing amounts.
Expert Solution
steps

Step by step

Solved in 2 steps with 6 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
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
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS