Prepare a pro-forma statement of comprehensive income for and August 2019

Additional information 1. Sales for the period April to June 2019 are forecast at R480 000 per month. Sales for July 2019 are expected to be 5% greater than the sales for June 2019. A decrease of 10% is expected during August 2019.

2. Cash sales account for 60% of the total sales, with the balance of the sales on credit. Five percent (5%) of the credit sales are expected to be irrecoverable and these are written off three months after the sale.

3. The existing mark-up percentage on cost will be maintained during July and August 2019.

4. The rental agreement makes provision for an increase of 12% each year, effective from 01 July.

5. Salaries increase by 10% on 01 August each year.

6. The amount spent on advertising each month is calculated as a percentage of sales. The percentage for the period ended 30 June 2019 will be maintained in the next financial year.

7. Depreciation for the year ended 30 June 2019 was calculated as a percentage on the cost price of the equipment, R400 000. New equipment with a cost price R120 000 will be purchased on 01 July 2019.

8. Other operating expenses are spread evenly throughout the year and are expected to increase by 10% in the new financial year.

9. Repayments towards the loan will result in interest expense dropping by 10% per month. Interest expense for June 2019 is expected to amount to R6 000.

INFORMATION The Statement of Comprehensive Income of Fairmont Ltd for the year ended 30 June 2019 is as follows: R Sales 6 000 000 Cost of sales (4 000 000) Gross profit 2 000 000 Rent income 216 000 2 216 000 Operating expenses (1 375 000) Salaries 655 000 Advertising 240 000 Bad debts 120 000 Depreciation 60 000 300 000 Other operating expenses Operating profit 841 000 Interest expense (76 000) Net profit 765 000