Text Craft Ltd is analysing a proposed project with the following income and costs characteristics. The depreciation expense amounts to R 60 000. There will be no salvage value. The tax rate is 27%. BASE CASE LOWER BOUND UPPER BOUND Unit Sales 30 000 28 000 33 000 Selling Price/unit R 50.00 R 40.00 R 55.00 Variable cost / unit R 18.00 R 16.00 R 22.00 Fixed costs R 40 000 R 35 000 R 45 000 1.1 Complete (a- n) the following pro forma statement of profit/loss (income statement) for Text Craft Ltd. BASE CASE R WORST CASE BEST CASE R R Sales 1 500 000 a) Variable Costs 540 000 b) h) i) Fixed Costs 40 000 j) Depreciation 60 000 d) k) PBIT 860 000 e) 1) Tax (27%) 232 200 f) m) NPAT 627 800 g) n)
Text Craft Ltd is analysing a proposed project with the following income and costs characteristics. The depreciation expense amounts to R 60 000. There will be no salvage value. The tax rate is 27%. BASE CASE LOWER BOUND UPPER BOUND Unit Sales 30 000 28 000 33 000 Selling Price/unit R 50.00 R 40.00 R 55.00 Variable cost / unit R 18.00 R 16.00 R 22.00 Fixed costs R 40 000 R 35 000 R 45 000 1.1 Complete (a- n) the following pro forma statement of profit/loss (income statement) for Text Craft Ltd. BASE CASE R WORST CASE BEST CASE R R Sales 1 500 000 a) Variable Costs 540 000 b) h) i) Fixed Costs 40 000 j) Depreciation 60 000 d) k) PBIT 860 000 e) 1) Tax (27%) 232 200 f) m) NPAT 627 800 g) n)
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Text Craft Ltd is analysing a proposed project with the following income and costs
characteristics. The depreciation expense amounts to R 60 000. There will be no
salvage value. The tax rate is 27%.
BASE CASE
LOWER BOUND
UPPER BOUND
Unit Sales
30 000
28 000
33 000
Selling Price/unit
R 50.00
R 40.00
R 55.00
Variable cost / unit
R 18.00
R 16.00
R 22.00
Fixed costs
R 40 000
R 35 000
R 45 000
1.1 Complete (a- n) the following pro forma statement of profit/loss (income
statement) for Text Craft Ltd.
BASE CASE
R
WORST CASE
BEST CASE
R
R
Sales
1 500 000
a)
Variable Costs
540 000
b)
h)
i)
Fixed Costs
40 000
j)
Depreciation
60 000
d)
k)
PBIT
860 000
e)
1)
Tax (27%)
232 200
f)
m)
NPAT
627 800
g)
n)](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F82073903-0b6a-4490-90b9-0fb7f7d65f2d%2F8630354c-f05c-4455-a8ee-85b8b362e1bc%2Fhzztq0s_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Text Craft Ltd is analysing a proposed project with the following income and costs
characteristics. The depreciation expense amounts to R 60 000. There will be no
salvage value. The tax rate is 27%.
BASE CASE
LOWER BOUND
UPPER BOUND
Unit Sales
30 000
28 000
33 000
Selling Price/unit
R 50.00
R 40.00
R 55.00
Variable cost / unit
R 18.00
R 16.00
R 22.00
Fixed costs
R 40 000
R 35 000
R 45 000
1.1 Complete (a- n) the following pro forma statement of profit/loss (income
statement) for Text Craft Ltd.
BASE CASE
R
WORST CASE
BEST CASE
R
R
Sales
1 500 000
a)
Variable Costs
540 000
b)
h)
i)
Fixed Costs
40 000
j)
Depreciation
60 000
d)
k)
PBIT
860 000
e)
1)
Tax (27%)
232 200
f)
m)
NPAT
627 800
g)
n)
AI-Generated Solution
Unlock instant AI solutions
Tap the button
to generate a solution
Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education