1: Grenache Ltd. operates a chain of sports shops throughout Canada. In recent years, competition has been fierce and profits and sales have declined. The most recent financial statements of the business are shown below: Grenache Ltd. Balance Sheet As at April 30, 2020 1,200 2,300 52 400 55,900 20,000 Current assets Cash Accounts receivable Inventory Total current assets Property, plant, and equipment Land Buildings Less: Accumulated amortization Furniture, fittings, and equipment Less: Accumulated amortization Total property, plant, and equipment Total assets 36,500 10200 26,300 23.600 7500 16.100 62,400 118,300 48,100 1600 Current liabilities Accounts payable Income taxes payable Total current liabilities Long-term liabilities 10% debenture 49,700 25,000 Total liabilities 74.700 Shareholders' equity Common shares (25,000 outstanding) Retained earnings Total shareholders' equity Total liabilities and shareholders' equity 25,000 18,600 43,600 118,300 Grenache Ltd. Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 165,000,000 Sales revenue Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year 15,000,000 3.000.000 12,000,000 3,000,000 9,000,000 5,000,000 4.000.000 Additional Information: Cost of plan 45,000,000 Financing options: Option 1: Issue additional 5% debentures at par. Option 2: Issue shares for the cost of the plan with a 10% dividend, Possible outcomes for EBIT: Scenario Change in EBIT Compared to the Most Recent Year Optimistic 17% Most likely 5% Pessimistic -17% The dividend per share will increase by 5% during the forthcoming year if there is an increase in profit, but will decrease by 115 there is a reduction in profil (a) Prepare, in so far as the information allows, a pro forma income statement for 2020 for each scenario assuming: (i) a loan is obtained Grenache Ltd. Pro Forma Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Most likely Pessimistic Optimistic Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year (ii) a rights issue is made. (i) a rights issue is made. Grenache Ltd. Pro Forma Income Statement and Additions to Retained Earnings For the year ended April 30, 2020 Most likely Pessimistic Optimistic Earnings before interest and taxes Interest expenses Earnings before taxes Income tax (25%) Net income Less: Dividends paid Addition to retained earnings for the year