Analyze both proforma table below from Be our guest

2000 $3.771.340 $1,549,157 $2.222.183 $1.698.477 $523,706 $207,967 $315,739 sol 534 424 $281.314 50 $281.314 Table xxx Proforma Income Statement 1990 1999 sales $2.915.045 $3.279,426 cost of sales $1,197,416 $1,347,093 Gross Pro $1.717,629 $1,932,333 S. GEA $1,312,832 $1,476936 EBITDA $404797 $455, 396 Cep and mort $182.755 $104.954 FRIT $222.042 $260 443 No crepente 50 50 Net $36, 497 535.446 ERT $185,545 $224.997 Tecomes $0 50 Neturing $185.545 5224.997 Table XXX Proforma Balance Sheet 18 cash and cash equivalents $3,496 Accounts Receivable $393.991 $448,496 Inventory $0 SO Other Current assets $27.273 $27,609 Total Current Assets 5417,76754/2.611 Net Property, Plant & Eauipment $857049 $219,897 Other Assets $80,738 585, 785 Total Assets $1,659,055 $2,448,731 Account Payable $107,039 $111.069 Accrued Salaries and Wages SO Short Term Borrowings $77,272 $79,329 Current maturities of long term debt $144,919 $150,011 Total Current Liablities $353,372 $392,157 Long term debe so 50 Deferred income taxes SO SO Other long term liabilities $275,906 $313,049 Total Liabilities $698,625 5869,372 Common Stock $2,002 $2,004 Retained $689,719 5849,027 Total Shareholders Equity S692.718 $853,380 Total Liabilities and Shareholder $1,659,055 82.448,731 2000 53,492 $510.543 50 $27.940 $634999 $56,928 $91,171 $3.614,275 $115.251 50 $81.4401 $155.282 $435.198 SO $0 $355,089 $1.081.541 $2.006 $1.045,132 $1.051.305 53.614,275 Analysis Nemere the perparagraph Single space Duty testamente che tuttmy. Dumy damy dummy test dur est ent. Tammy dunumy extdanny dummy text Dummy text day waxt day dummy text damy text. Det dummy dummy text dummy text dummy text damn Analysis: No more than perparagraph. Singles Dummy text my text dawny text dummy Dummy et duy test dummy text dummy text any text. Dummy text dammy text dummy text dummy test Dummy text dummy text dummy text dummy text dummy text. Dummy text dummy text damy text dummy text dummy text dammy text Analysis: No more than perparagrapl. Single Dummy text dummy text dummy text dummy text. Dummy text dumy text dummy text dummy text dummy text.Dummy text danny dummy text dunny let Danty test du am text text test Dummy text dummy text danny dummy text dummy test dummy L. Recommendation: 2000 $3.771.340 $1,549,157 $2.222.183 $1.698.477 $523,706 $207,967 $315,739 sol 534 424 $281.314 50 $281.314 Table xxx Proforma Income Statement 1990 1999 sales $2.915.045 $3.279,426 cost of sales $1,197,416 $1,347,093 Gross Pro $1.717,629 $1,932,333 S. GEA $1,312,832 $1,476936 EBITDA $404797 $455, 396 Cep and mort $182.755 $104.954 FRIT $222.042 $260 443 No crepente 50 50 Net $36, 497 535.446 ERT $185,545 $224.997 Tecomes $0 50 Neturing $185.545 5224.997 Table XXX Proforma Balance Sheet 18 cash and cash equivalents $3,496 Accounts Receivable $393.991 $448,496 Inventory $0 SO Other Current assets $27.273 $27,609 Total Current Assets 5417,76754/2.611 Net Property, Plant & Eauipment $857049 $219,897 Other Assets $80,738 585, 785 Total Assets $1,659,055 $2,448,731 Account Payable $107,039 $111.069 Accrued Salaries and Wages SO Short Term Borrowings $77,272 $79,329 Current maturities of long term debt $144,919 $150,011 Total Current Liablities $353,372 $392,157 Long term debe so 50 Deferred income taxes SO SO Other long term liabilities $275,906 $313,049 Total Liabilities $698,625 5869,372 Common Stock $2,002 $2,004 Retained $689,719 5849,027 Total Shareholders Equity S692.718 $853,380 Total Liabilities and Shareholder $1,659,055 82.448,731 2000 53,492 $510.543 50 $27.940 $634999 $56,928 $91,171 $3.614,275 $115.251 50 $81.4401 $155.282 $435.198 SO $0 $355,089 $1.081.541 $2.006 $1.045,132 $1.051.305 53.614,275 Analysis Nemere the perparagraph Single space Duty testamente che tuttmy. Dumy damy dummy test dur est ent. Tammy dunumy extdanny dummy text Dummy text day waxt day dummy text damy text. Det dummy dummy text dummy text dummy text damn Analysis: No more than perparagraph. Singles Dummy text my text dawny text dummy Dummy et duy test dummy text dummy text any text. Dummy text dammy text dummy text dummy test Dummy text dummy text dummy text dummy text dummy text. Dummy text dummy text damy text dummy text dummy text dammy text Analysis: No more than perparagrapl. Single Dummy text dummy text dummy text dummy text. Dummy text dumy text dummy text dummy text dummy text.Dummy text danny dummy text dunny let Danty test du am text text test Dummy text dummy text danny dummy text dummy test dummy L. Recommendation