Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

As a result of falling profits, the directors of the business would like to completely renovate each store during June 2 0 1 0 at

As a result of falling profits, the directors of the business would like to completely renovate each store during June 2010 at a total cost of $300,000. However, before making such a large capital expenditure commitment, they require financial projections for the forthcoming year.
The following information is available concerning the year ending May 31,2011:
The forecast sales for the year are $1,400,000 and the gross profit is expected to be 30% of sales. Eighty percent of all sales are on credit. At present the average collection period is six weeks but it is likely that this will change to eight weeks in the forthcoming year.
At the year-end, inventory is expected to be 25% higher than at the beginning of the year.
During the year the company intends to pay $40,000 for a fleet of delivery vans.
Administration expenses for the year are expected to be $225,000(including $12,000 for depreciation of buildings and $38,000 for depreciation of furniture and fixtures). Selling expenses are expected to be $85,000(including $10,000 for depreciation of delivery vans).
All purchases are on credit. It has been estimated that the average payment period taken will be 12 weeks during the forthcoming year.
Income taxes for the year are expected to be $34,000. Half of this will be paid during the year and the remaining half will be outstanding at the year-end.
Dividends declared and paid for the year are expected to be $0.06 per share.
There are 500,000 shares outstanding.
All calculations should be made to the nearest thousand dollars.
Required:
(a)Prepare a pro forma income statement for the year ended May 31,2011.
(b)Prepare a pro forma statement of retained earnings for the year ended May 31,2011.
(c)Prepare a pro forma balance sheet as at May 31,2011.
Note: The cash balance will be the balancing figure.
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Listed Volatility And Variance Derivatives

Authors: Yves Hilpisch

1st Edition

1119167914, 978-1119167914

More Books

Students also viewed these Finance questions