Toys for You, a manufacturing company, has been growing quickly but has found that its financial situation is continually under pressure. Production has fluctuated to meet demand in an attempt to provide first-class service, resulting in larger inventory positions. Also, the collection of accounts has worsened to approximately 60 days, which is well above the terms of 30 days. To address the financial concerns, Toys for You has proposed level production and an effort by the credit department to bring the average collection period down to 35 days.

Estimated sales for the upcoming months are:

July	$1,957,500
August	2,070,000
September	2,205,000
October	2,362,500
November	2,475,000
December	2,565,000

Sales for May were $1,732,500 and will be approximately $1,845,000 for the current month of June.

It is projected that the current collection period of 60 days will be reduced to 50 days for July and August, 42 days for September and October, and will meet the target of 35 days in November and December.

Purchases are forecast to be $585,000 a month beginning in July. In May they were $675,000, and in June they are expected to be $607,500. The purchases are paid in 40 days. Labour expense will be paid as incurred and will be $195,000 a month. Other expenses of manufacturing will also be paid as incurred and are expected to be $375,000 a month. Cost of goods sold has regularly been 70 percent of sales.

Amortization is $38,000 per month. Selling and administrative expenses are expected to be 13 per- cent of sales. The tax rate is 42 percent.

There will be payments on notes of $675,000 in each of August and November. Interest of $270,000 and income taxes of $338,000 are both due in October. Dividends of $22,500 are payable in July and October.

Toys For You Balance Sheet (estimated) June 30, 20XY ($ thousands)

Assets
Current assets:
Cash		$666
Accounts receivable		3,578
Inventory		8,231
Total current assets		12,475
Capital assets:
Plant and equipment	11,273
Less: Accmulated amortization	4,784	6,489
Total assets		$18,964
Liabilities and Shareholders Equity
Current liabilities
Accounts payable		$945
Notes payable		3,700
Accrued liabilities		2,596
Total current liabilities		7,241
Long-term debt		4,725
Common stock		4,500
Retained earnings		2,498
Total liabilities and shareholders' equity		$18,964

Required:

1. Using the information above, prepare pro forma statements for Toys for You for the three months ending September and December 20XY.

2. Also construct a cash budget for the six-month period and identify any need for short-term financing. There are no changes in accounts not mentioned above.

Assume capital assets are sufficient for increased sales.

PLEASE SHOW ALL CALCULATIONS