(B) Prepare a Pro-forma Income statement for 2021 showing Revenue through Net Income show dollar & %...
Fantastic news! We've Found the answer you've been seeking!
Question:
(B) Prepare a Pro-forma Income statement for 2021 showing Revenue through Net Income show dollar & % change columns for the year (The Pro-forma should prove the DOL formula).
Transcribed Image Text:
Mask No More, Inc. has seen a great explosion in product demand after a feature on 60 Minutes. Company data reveals the following: 2020 $ 5,550,000 $ 7,215,000 2019 Revenue Variable Cost 2,497,500 $ 3,246,750 Contribution Margin $ 3,052,500 $ 3,968,250 Fixed Costs 2,500,000 $ 2,500,000 EIBIT 552,500 $ 1,468,250 Interest @ 5% 100,000 $ 100,000 EBT 452,500 $ 1,368,250 Taxes @ 20% 90,500 $ 273,650 Net Income 362,000 $ 1,094,600 %24 %24 Mask No More, Inc. has seen a great explosion in product demand after a feature on 60 Minutes. Company data reveals the following: 2020 $ 5,550,000 $ 7,215,000 2019 Revenue Variable Cost 2,497,500 $ 3,246,750 Contribution Margin $ 3,052,500 $ 3,968,250 Fixed Costs 2,500,000 $ 2,500,000 EIBIT 552,500 $ 1,468,250 Interest @ 5% 100,000 $ 100,000 EBT 452,500 $ 1,368,250 Taxes @ 20% 90,500 $ 273,650 Net Income 362,000 $ 1,094,600 %24 %24
Expert Answer:
Answer rating: 100% (QA)
Date wwwmirajmultioolourcom founa fueoms sfatement 8 2021 5500 4220775 for 2021 ychange bR Re... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Prepare a pro forma income statement and balance sheet for Webb Enterprises Where revenues are expected to grow by 20% in 2016. Make the following assumptions in making your forecast of the firms...
-
Prepare a Pro Forma Income Statement Net Sales = 2,938 COGS = 1,598 SG&A = 475 Depreciation = 45 Interest Exp = 32 Tax = 15%. Net Sales Cost Of Goods Sold Gross Profit Selling & Admin Exp...
-
Which specific item of a pro forma income statement should be most expected to vary proportionately with sales? Why?
-
Bollobs and Chung proposed a hybrid model that combines a 2-ring on \(V\) vertices ( \(V\) is even), plus a random matching. A matching is a graph in which every vertex has degree 1. To generate a...
-
Identify different types of intentional field worker error and the controls used to minimize them. Identify different types of unintentional fieldworker error and the controls used to minimize them.
-
To what category of long- lived assets would the following assets belong: (a) vines in a winery (b) An apartment building for rent, (c) A manufacturing facility, (d) Dairy cows on a farm, or (e) A...
-
You borrow \($495\) from your brother-in-law to buy an iPad and agree to pay it back when you get your tax refund (6 months away). Because you are family, but not trusted, you are being charged...
-
John Smith has developed the following forecasting model: Y = 36 + 4.3X1 Where Y = Demand for K10 air conditioners X1 = the outside temperature (F) (a) Forecast the demand for K10 when the...
-
Consider an agent with the following utility function: U = E(rp) 0.005A Consider that this agent wants to create an efficient portfolio and that her coefficient of risk aversion is 25. Compute the...
-
Harry Vincent, the Executive Vice President (EVP) of Monmouth, Inc. is considering acquiring a controlling stake (i.e., own more than 50% of shares) in Robertson Tool Company (RTC), a domestic...
-
Cosplay Unlimited sells 740 outfits per year at an average price of $163. The terms of the sale are 1/10, net 30. The discount is taken by 67 percent of customers. What is the company's accounts...
-
Compare and contrast alpha testing and beta testing.
-
When might it be advantageous to undertake a reverse stock split?
-
Explain why most companies choose to pay stock dividends (split their stock).
-
Presume Yt = 4 + 0.73Xt + 0.291Yt1 in a model with two lagged values. Find the coefficients for the lagged X-values.
-
Why is online documentation becoming more important?
-
1 -3-27 -1 1 -1 Find the canonical Jordan decomposition of A, 2 4 5 i.e. find the canonical Jordan matrix J and invertible matrix Q such that A = QJQ . b. Let J = Let A -2 0 0 0 0 100 0 -20 0 0 0 0 0...
-
Floyd Distributors, Inc., provides a variety of auto parts to small local garages. Floyd purchases parts from manufacturers according to the EOQ model and then ships the parts from a regional...
-
If you look at the light spectrum reflected from the surface of a DVD compared to the spectrum reflected from the surface of a CD, youll see that the rainbows from the DVD are more spread out, with...
-
Increasing the density of a material tends to increase the index of refraction. Does light travel faster in seawater or in fresh water?
-
Antireflection coatings for glass usually have an index of refraction that is less than that of glass. Explain how this permits a thinner coating.
Study smarter with the SolutionInn App