If the sales are forecasted to be $3,850,000 in 2021 for Andrew Group, which is financial...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
If the sales are forecasted to be $3,850,000 in 2021 for Andrew Group, which is financial consultancy company, the additional depreciation in 2021 will be $5,000 and the tax rate 35%, Required: Forecast the 2021 income statement below for Andrew Group by using the method of percentage of sales. Based on the method of percentage of sales analysis, prepare the income statement for 2021. You can use Excel (copy paste the final income statement of 2021 or manual calculation to find the solution. Income Statement for Andrew Group For the Year Ended Dec. 31, 2020 in $ 2020 Sales Cost of Goods Sold Gross Profit Selling and G&A Expenses Fixed Expenses Depreciation Expense EBIT Interest Expense Earnings Before Taxes Taxes Net Income 2019 4,660,000 4.230,000 3,250,000 2,864,000 1,410,000 1,366,000 330,300 240,000 110,000 110.000 23.000 19,500 946,700 996,500 65,000 60,000 881,700 936,500 309,645 327,985 572,055 608,515 If the sales are forecasted to be $3,850,000 in 2021 for Andrew Group, which is financial consultancy company, the additional depreciation in 2021 will be $5,000 and the tax rate 35%, Required: Forecast the 2021 income statement below for Andrew Group by using the method of percentage of sales. Based on the method of percentage of sales analysis, prepare the income statement for 2021. You can use Excel (copy paste the final income statement of 2021 or manual calculation to find the solution. Income Statement for Andrew Group For the Year Ended Dec. 31, 2020 in $ 2020 Sales Cost of Goods Sold Gross Profit Selling and G&A Expenses Fixed Expenses Depreciation Expense EBIT Interest Expense Earnings Before Taxes Taxes Net Income 2019 4,660,000 4.230,000 3,250,000 2,864,000 1,410,000 1,366,000 330,300 240,000 110,000 110.000 23.000 19,500 946,700 996,500 65,000 60,000 881,700 936,500 309,645 327,985 572,055 608,515
Expert Answer:
Answer rating: 100% (QA)
Step 11 Step 1 The income statement shows the profitability of ... View the full answer
Related Book For
Entrepreneurial Finance
ISBN: 978-0538478151
4th edition
Authors: J . chris leach, Ronald w. melicher
Posted Date:
Students also viewed these accounting questions
-
A combined statement of income and retained earnings for DC 5 Ltd. for the year ended December 31, 2014, follows. (As a private company, DC 5 has elected to follow ASPE.) Also presented are three...
-
In Problem 10.16, we projected financial statements for Walmart Stores, Inc. (Walmart) for Years +1 through +5. The data in Exhibits 12.17-12.19 (pages 948-950) include the actual amounts for 2012...
-
You have just been hired as a stock analyst for a large stock brokerage company. Your first assignment is to analyze the performance of Gidley Electronics. The companys balance sheet for 2014 and...
-
In Problems 2628, find the value of each determinant. 21 5 0 26 -3 1 0
-
The September 24, 2007, issue of the Wall Street Journal includes an article by Simona Covel titled Small Business Link: Three Approaches to Reining in Customer Debt. Instructions Read the article...
-
The Bon Jovi Building offers a total of 48,000 square feet of rentable space and is currently occupied by two tenants, Tico Inc. and Sambora WorldWide. If Tico Inc. occupies 22,000 square feet of...
-
(a) Show that for an analytic signal representation of a real-valued, narrowband random process, the autocorrelation function of the resulting complex process \(\mathbf{U}(t)\) (assumed wide-sense...
-
Coda Coffee and bext360 Supply Chain: Machine Vision, AI, IoT, and Blockchain Answer the Following Questions: a). What are the benefits and limitations of Fairtrade certification to business owners...
-
Two balls, one with a mass of 2 kg and the other with a mass of 3 kg, collide elastically. After the collision, the 2-kg ball moves to the left with a velocity of 4 m/s and the 3-kg ball moves to the...
-
Fourth-Sixth-Twelfth Bank currently pays an annuall dividend of $1.40 per share. After extensive analysis, you forecast that the Bank's stock will continue to pay the $1.40 dividend for four years....
-
A company has a contribution/sales ratio of 50%. It maintains a MOS of 25%. If its annual fixed cost is Rs. 50 lakhs, calculate: BE sales, MOS, Total Sales, Total Variable Cost and Profit Answer in...
-
ACSR stands for (a) Aluminum-clad steel conductor (b) Aluminum conductor steel supported (c) Aluminum conductor steel reinforced
-
Explain the family dynamics that may influence the creation or acquisition of additional businesses.
-
In this suit arising from the sale of land, we examine the appropriate measure of damages for a sale obtained through fraudulent inducement. A jury concluded that the seller of the land had failed to...
-
In a three-phase line, in order to avoid unequal phase inductances due to unbalanced flux linkages, what technique is used?
-
How feasible is breaking out into majority markets for ethnic minority firms?
-
Your firm's last dividend was $1.50 per share. There has been a steady growth in dividends of 4.0% per year and the market expects that to continue. Your firm's current price is $15. What is the cost...
-
Revol Industries manufactures plastic bottles for the food industry. On average, Revol pays $76 per ton for its plastics. Revol's waste-disposal company has increased its waste-disposal charge to $57...
-
Phil Young, founder of Pedal Pushers, expects to spend the next six months developing and testing prototypes for a pedal replacement for childrens bicycles. (See Part A of Problem 2 for a description...
-
Rework the two-stage example of Section 10.5 with first- and second-round required returns of 55 percent and 40 percent (instead of the original 50 percent and 25 percent). Interpret your results as...
-
From the HeadlinesSolix: Describe the alternative financing Solix arranged for the launch of its biofuels production facility. Comment on your impressions of what attracted the investors.
-
Active-Ingredients is a company supplying baking ingredients in major hypermarkets that are facing intense competition from many local and foreign brands. Active-Ingredients is thinking of using a...
-
Nan-Clean is a newly developed cleaning liquid for milk bottles that uses special enzymes to remove dirt effectively. Nan-Clean has been positioned as a product that is made of natural ingredients...
-
Why do sample surveys have predetermined margins of error?
Study smarter with the SolutionInn App