183 Exercise 5-7 The beginning and ending balances in each of the hbalance sheet accounts of the Mexico Company are as follows: Dec. 31, 2020 P100,000 Dec. 31. 2019 Cash P260,000 Accounts reccivable 180,000 360,000 Inventory 400,000 460,000 Prepaid insurance Total current assets 50.000 P890,000 P1,200,000 30,000 P950,000 P1,500,000 Land Plant & equipment Accumulated depreciation Total non-current assets 1,000,000 1.400.000 (400,000) P1.800,000 (500,000) P2,400,000 Total assets P2,690,000 P3,350,000 Accounts payable Accrued operating expenses Interest payable Income taxes payabie P 300,000 P 260.000 200,000 132,000 20,000 122,000 P 642,000 30,000 150,000 P 572,000 Total current liabilities Bonds payable 600,000 700,000 Common stock 800,000 648,000 1,100,000 Retained earnings 978,000 Total liabilities & equity P2,690,000 P3,350,000 The forecast income statement for the Mexico Company for 2020 is resented below: Sales P2,500,000 Cost of sales Gross profit Operating expenses Income before interest & tax Interest expense 1,400,000 P1,100,000 300,000 P 800,000 50,000 P 750,000 300,000 P 450,000 Income before tax Income tax Net income QUIRED: Prepare a forecast cash flow statement for 2020,

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
183
Exercise 5-7
The beginning and ending balances in each of the halance sheet accounts
of the Mexico Company are as follows:
Dec. 31, 2020
PI00,000
Dec. 31. 2019
Cash
P260,000
Accounts reccivable
180,000
360,000
400,000
50.000
P890,000
P1,200,000
Inventory
460,000
Prepaid insurance
Total current assets
30,000
P950,000
P1,500,000
Land
Plant & equipment
Accumulated depreciation
1,000,000
1.400.000
(400,000)
P1.800,000
(500,000)
P2,400,000
Total non-current assets
Total assets
P2,690,000
P3,350,000
Accounts payable
Accrued operating expenses
Interest payable
Income taxes payable
P 300,000
P 260.000
200,000
132,000
20,000
122,000
P 642,000
30,000
150,000
P 572,000
700,000
Total current liabilities
Bonds payable
600,000
Common stock
800,000
1,100,000
Retained earnings
648,000
978,000
Total liabilities & equity
P2,690,000
P3,350,000
The forecast income statement for the Mexico Company for 2020 is
resented below:
Sales
P2,500,000
Cost of sales
Gross profit
Operating expenses
Income before interest & tax
Interest expense
1,400,000
P1,100,000
300,000
P 800,000
50,000
P 750,000
300,000
P 450,000
Income before tax
Income tax
Net income
QUIRED:
Prepare a forccast cash flow statement for 2020,
Transcribed Image Text:183 Exercise 5-7 The beginning and ending balances in each of the halance sheet accounts of the Mexico Company are as follows: Dec. 31, 2020 PI00,000 Dec. 31. 2019 Cash P260,000 Accounts reccivable 180,000 360,000 400,000 50.000 P890,000 P1,200,000 Inventory 460,000 Prepaid insurance Total current assets 30,000 P950,000 P1,500,000 Land Plant & equipment Accumulated depreciation 1,000,000 1.400.000 (400,000) P1.800,000 (500,000) P2,400,000 Total non-current assets Total assets P2,690,000 P3,350,000 Accounts payable Accrued operating expenses Interest payable Income taxes payable P 300,000 P 260.000 200,000 132,000 20,000 122,000 P 642,000 30,000 150,000 P 572,000 700,000 Total current liabilities Bonds payable 600,000 Common stock 800,000 1,100,000 Retained earnings 648,000 978,000 Total liabilities & equity P2,690,000 P3,350,000 The forecast income statement for the Mexico Company for 2020 is resented below: Sales P2,500,000 Cost of sales Gross profit Operating expenses Income before interest & tax Interest expense 1,400,000 P1,100,000 300,000 P 800,000 50,000 P 750,000 300,000 P 450,000 Income before tax Income tax Net income QUIRED: Prepare a forccast cash flow statement for 2020,
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Ratio 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
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education