Use the information provided below to compile the: 4.1 Pro Forma Statement of Comprehensive Income for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Use the information provided below to compile the: 4.1 Pro Forma Statement of Comprehensive Income for the year ended 31 December 2022. 4.2 Pro Forma Statement of Financial Position as at 31 December 2022. (Note: except where otherwise stated, the percentage of sales method is not required) INFORMATION SIRIUS LIMITED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2021 R 7 000 000 (5 040 000) 1 960 000 (420 000) (230 000) 1 310 000 (173 500) 1 136 500 (318 220) 818 280 Sales Cost of sales Gross profit Depreciation Other Operating expenses Operating profit Interest on loans Profit before tax Income tax (28%) Profit after tax SIRIUS LIMITED STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2021 ASSETS Non-current assets Fixed Assets Current assets Inventories Trade and other receivables Cash and cash equivalents Total assets EQUITY AND LIABILITIES Shareholders' equity Ordinary share capital (1 000 000 shares) Retained earnings Non-current liabilities Long term loan Current liabilities Trade and other payables Income tax payable Total equity and liabilities (6 Marks) (14 Marks) R 3 800 000 3 800 000 2 030 000 1 050 000 700 000 280 000 5 830 000 2 550 000 1 000 000 1 550 000 1 735 000 1 735 000 1 545 000 1 260 000 285 000 5 830 000 Additional information 1. Sales for the year ending 31 December 2022 is expected to increase by 10%. The existing gross profit percentage will be maintained in 2022. 3. Other operating expenses (excluding depreciation) are expected to increase by 8% in 2022. 4. 500 000 ordinary shares will be issued on 1 March 2022 at a value of R1.20 each. 5. The company will purchase a property costing R800 000 on 1 July 2022. A long-term loan will be taken out to fund the purchase. Monthly instalments of R16 828 will be payable on this loan beginning on 31 July. Interest of R43 300 will be paid on this loan for the period 1 July 2022 to 31 December 2022. 2. 6. 10% of the current long-term loan will be repaid during 2022. Interest paid on this loan will amount to R181 500 7. New plant and equipment costing R420 000 will be purchased for cash during April 2022. 8. Total depreciation for the year ending 31 December 2022 is expected to amount to R462 000. 9. The percentage of sales method must be used for the following items: Inventories a. Trade and other receivables Trade and other payables 10. Dividends of 10 cents per share will be declared in November 2022 and will be paid in March 2023. b. C. 11. Income tax payable is 28% of the tax determined in the Pro Forma Statement of Comprehensive Income. Amounts owing to the South African Revenue Services for balances outstanding on 31 December 2021 will be paid by 31 January 2022. Taxes owing for the year ended 31 December 2022 will be paid by 31 January 2023. 12. A maximum cash balance of R320 000 will be maintained on 31 December 2022. 13. Any excess cash will be invested in long-term financial assets. Use the information provided below to compile the: 4.1 Pro Forma Statement of Comprehensive Income for the year ended 31 December 2022. 4.2 Pro Forma Statement of Financial Position as at 31 December 2022. (Note: except where otherwise stated, the percentage of sales method is not required) INFORMATION SIRIUS LIMITED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2021 R 7 000 000 (5 040 000) 1 960 000 (420 000) (230 000) 1 310 000 (173 500) 1 136 500 (318 220) 818 280 Sales Cost of sales Gross profit Depreciation Other Operating expenses Operating profit Interest on loans Profit before tax Income tax (28%) Profit after tax SIRIUS LIMITED STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2021 ASSETS Non-current assets Fixed Assets Current assets Inventories Trade and other receivables Cash and cash equivalents Total assets EQUITY AND LIABILITIES Shareholders' equity Ordinary share capital (1 000 000 shares) Retained earnings Non-current liabilities Long term loan Current liabilities Trade and other payables Income tax payable Total equity and liabilities (6 Marks) (14 Marks) R 3 800 000 3 800 000 2 030 000 1 050 000 700 000 280 000 5 830 000 2 550 000 1 000 000 1 550 000 1 735 000 1 735 000 1 545 000 1 260 000 285 000 5 830 000 Additional information 1. Sales for the year ending 31 December 2022 is expected to increase by 10%. The existing gross profit percentage will be maintained in 2022. 3. Other operating expenses (excluding depreciation) are expected to increase by 8% in 2022. 4. 500 000 ordinary shares will be issued on 1 March 2022 at a value of R1.20 each. 5. The company will purchase a property costing R800 000 on 1 July 2022. A long-term loan will be taken out to fund the purchase. Monthly instalments of R16 828 will be payable on this loan beginning on 31 July. Interest of R43 300 will be paid on this loan for the period 1 July 2022 to 31 December 2022. 2. 6. 10% of the current long-term loan will be repaid during 2022. Interest paid on this loan will amount to R181 500 7. New plant and equipment costing R420 000 will be purchased for cash during April 2022. 8. Total depreciation for the year ending 31 December 2022 is expected to amount to R462 000. 9. The percentage of sales method must be used for the following items: Inventories a. Trade and other receivables Trade and other payables 10. Dividends of 10 cents per share will be declared in November 2022 and will be paid in March 2023. b. C. 11. Income tax payable is 28% of the tax determined in the Pro Forma Statement of Comprehensive Income. Amounts owing to the South African Revenue Services for balances outstanding on 31 December 2021 will be paid by 31 January 2022. Taxes owing for the year ended 31 December 2022 will be paid by 31 January 2023. 12. A maximum cash balance of R320 000 will be maintained on 31 December 2022. 13. Any excess cash will be invested in long-term financial assets.
Expert Answer:
Related Book For
Intermediate Accounting
ISBN: 978-0071339476
Volume 1, 6th Edition
Authors: Beechy Thomas, Conrod Joan, Farrell Elizabeth, McLeod Dick I
Posted Date:
Students also viewed these accounting questions
-
Statement of Comprehensive Income for the year ended 31 December 2010 Debit RM Credit RM Freehold land at cost 4,600,000 Building at cost 9,000,000 Plant and equipment at cost 5,800,000 Motor...
-
Statement of Comprehensive Income for the year ended 31 July 2016 (Extract) R Sales Cost of sales Gross profit Operating expenses Profit from operations Interest income Interest expense Profit before...
-
The summarized statements for the year ended 31 December 2007 for Mat, Rug and P entities are as follows: Statements of comprehensive income for the year ended 31 December 2007 The following...
-
What is the difference between an optimistic approach and a pessimistic approach to decision making under assumed uncertainty?
-
A particle is located at each corner of an imaginary cube. Each edge of the cube is 0.25 m long, and each particle has a mass of 0.12 kg. What is the moment of inertia of these particles with respect...
-
Consider the following table of diatomic molecules and associated rotational constants: a. Calculate the rotational temperature for each molecule. b. Assuming that these species remain gaseous at 100...
-
Sun West Media Corporation had the following income statement and balance sheet for 2009 : Compute tor Sun West during 2009: a. Acquisition ol equipment. Sun West sold no equipment during the year....
-
Herzogg Company, organized in 2010, has the following transactions related to intangible assets . InstructionsPrepare the necessary entries to record these intangibles. All costs incurred were for...
-
Your investment portfolio has two funds in it. Fund A provides 13% return a year with risk of 19%. Fund B provides 8% a year with risk of 11%. The two funds has a correlation coefficient of 0.4. If...
-
Brown Corporation has the following items for Year 1. Its income statement is as follows. Income Sales Cost of goods sold Gross Profit Dividends received from stock investments in Less than 20% owned...
-
Winner's Circle, Incorporated, manufactures medals for winners of athletic events and other contests. Its manufacturing plant has the capacity to produce 10,000 medals each month. Current monthly...
-
What is meant by the term audit samplmgl
-
True or False. Rayleigh's method can be considered to be same as the conservation of energy for a vibrating system.
-
Fill in the Blank. The computation of higher natural frequencies, based on the matrix iteration method, involves a process known as matrix ___________ .
-
True or False. When Rayleigh's method is used for a shaft carrying several rotors, the static deflection curve can be used as the appropriate mode shape.
-
Distinguish between P-time and M-time.
-
24 A vibrating tuning fork is held over a measuring cylinder, as shown. water 673 tuning fork v=fd 1=64.4 29- Vaft 228 (12-1) Water is then gradually poured into the measuring cylinder. A much louder...
-
The following data are supplied for the common stocks of Nikola Corporation, Tesla, Inc. and General Motors: Nikola Corp (NKLA) Tesla Inc. (TSLA) Close Price ($) Close Price ($) 67.53 30.00 40.81...
-
Grundig Enterprises Ltd. ( in thousands of dollars) a. Physical count, 31 December 20X3 Cdn$ 120,000 b. Advance payment for inventory due before year- end but not yet received 10,000 c. HST...
-
What is the difference between economic income and accounting income?
-
On 1 January 20X5, Lee Company, a tool manufacturer, acquired new industrial equipment for $ 2 million. The new equipment had a useful life of four years, and the residual value was estimated to be $...
-
Solve Problem 8.73 using the Rayleigh-Ritz method with the mode shape \[U(x)=c_{1} \sin \frac{\pi x}{2 l}+c_{2} \sin \frac{3 \pi x}{2 l}\]
-
Using Program \(12 . \mathrm{m}\), solve Example 8.4. Data From Example 8.4:- Find the natural frequencies of a bar with one end fixed and a mass attached at the other end, as in Fig. 8.9.
-
Using MATLAB, plot the dynamic response of the plucked string, Eq. (E.6) of Example 8.1, at \(x=l / 2\). Data: \(h=0.1 \mathrm{~m}, l=1.0 \mathrm{~m}, c=100 \mathrm{~m} / \mathrm{s}\). Data From...
Study smarter with the SolutionInn App