Use the information provided below to prepare the Pro-Forma Statement of Comprehensive Income for July and August 2021 (using separate monetary columns for each month). INFORMATION

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question
100%
REQUIRED
Use the information provided below to prepare the Pro-Forma Statement of Comprehensive Income for July and
August 2021 (using separate monetary columns for each month).
INFORMATION
The budgeted Statement of Comprehensive Income of Ryobi Enterprises for the year ended 30 June 2021 is as
follows:
Sales
3 000 000
Cost of sales
(2 000 000)
Gross profit
1 000 000
Rent income
108 000
1 108 000
Operating expenses
(720 000)
Salaries
360 000
Advertising
120 000
Bad debts
60 000
Depreciation
Other operating expenses
Operating profit
Interest expense
30 000
150 000
388 000
(38 000)
Net profit
350 000
Transcribed Image Text:REQUIRED Use the information provided below to prepare the Pro-Forma Statement of Comprehensive Income for July and August 2021 (using separate monetary columns for each month). INFORMATION The budgeted Statement of Comprehensive Income of Ryobi Enterprises for the year ended 30 June 2021 is as follows: Sales 3 000 000 Cost of sales (2 000 000) Gross profit 1 000 000 Rent income 108 000 1 108 000 Operating expenses (720 000) Salaries 360 000 Advertising 120 000 Bad debts 60 000 Depreciation Other operating expenses Operating profit Interest expense 30 000 150 000 388 000 (38 000) Net profit 350 000
Additional information
1.
Sales for the period 01 April to 30 June 2021 are budgeted at R240 000 per month. Sales for July 2021
are expected to be 5% greater than the sales for June 2021. A decrease of 10% is expected during
August 2021 on the July 2021 sales.
Cash sales account for 40% 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.
2.
3.
The existing mark-up percentage on cost will be maintained during July and August 2021.
The rental agreement makes provision for an increase of 12% each year, effective from 01 July.
Salaries are expected to increase by 10% with effect from 01 August 2021.
The amount spent on advertising each month is calculated as a percentage of sales. The percentage
for the period ended 30 June 2021 will be maintained in the next financial year.
Depreciation for the year ended 30 June 2021 was calculated as a percentage on the cost price of the
equipment, R200 000. New equipment with a cost price R60 000 will be purchased on 01 July 2021.
Other operating expenses are spread evenly throughout
unchanged in the new financial year.
Repayments towards the loan will result in interest expense dropping by 10% per month. Interest
expense for June 2021 is R3 000.
4.
5.
6.
7.
8.
year and are expected to remain
9.
Transcribed Image Text:Additional information 1. Sales for the period 01 April to 30 June 2021 are budgeted at R240 000 per month. Sales for July 2021 are expected to be 5% greater than the sales for June 2021. A decrease of 10% is expected during August 2021 on the July 2021 sales. Cash sales account for 40% 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. 2. 3. The existing mark-up percentage on cost will be maintained during July and August 2021. The rental agreement makes provision for an increase of 12% each year, effective from 01 July. Salaries are expected to increase by 10% with effect from 01 August 2021. The amount spent on advertising each month is calculated as a percentage of sales. The percentage for the period ended 30 June 2021 will be maintained in the next financial year. Depreciation for the year ended 30 June 2021 was calculated as a percentage on the cost price of the equipment, R200 000. New equipment with a cost price R60 000 will be purchased on 01 July 2021. Other operating expenses are spread evenly throughout unchanged in the new financial year. Repayments towards the loan will result in interest expense dropping by 10% per month. Interest expense for June 2021 is R3 000. 4. 5. 6. 7. 8. year and are expected to remain 9.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education