proforma income statement and balance sheet

analyze the table be our guest

Table Proforma Income Statement Proforma Income Statement 1998 1999 sales 52,915,045 $3.279.425 cost of sales $1,197 416 $1,347.093 Gross Profit $1.717,629 $1,932, 333 S.G&A $1,312.832 $1.476.936 BEBITDA $404.797 $455 396 Dep and amort $182.755 $194.954 EBIT $222.042 $260.443 Non recurring expense $0 $0 Net interest expense $36,497 $35.446 $185,545 $224.997 Income taxes SO $0 Net camings $185,545 $224 997 Table Proforma Balance Sheet 2000 53.771.340 $1,549,157 $2 222.183 $1.698.4771 $523,706 $207,967 $315,739 $0 $34,424 $281.314 $0 $281,314 Proforma Balance Sheet 1998 1999 Cash and cash equivalents -$3,496 $3.494 Accounts Receivable $393,991 $448,496 Inventory $0 $0 Other Current assets $27,273 $27 609 Total Current Assets S417,767 $472,611 Net Property. Plant & Eauipment $857,049 $219,897 Other Assets $80.718 585.785 Total Assets $1,659,055 $2,448,731 Account Payable $107 039 $111,068 Accrued Salaries and Wages SO 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 debt SO SO Deferred income taxes $0 $0 Other long term liabilities $275,986 $313,049 Total Liabilities $698,825 $869,372 Common Stock $2,002 $2.004 Retained 5689.719 $849,027 Total Shareholders Equity $692.718 $853,380 Total Liabilities and Shareholder $1,659,055 $2,448,731 2000 -$3,492 $510,543 $0 $27.949 $534,999 $56,928 $91,171 $3,614,275 $115,2511 $0 $81,440 $155.282 $435, 198 $0 $0 $355,089 $1,081,541 $2,006 $1,045,132 $1 051,305 $3,614,275 Analysis: No more than 8 sentences per paragri space. Dummy text dummy text dummy text dummy te text dummy text dummy text dummy text dummy text dummy text ammmy Tey dummy text Table Proforma Income Statement Proforma Income Statement 1998 1999 sales 52,915,045 $3.279.425 cost of sales $1,197 416 $1,347.093 Gross Profit $1.717,629 $1,932, 333 S.G&A $1,312.832 $1.476.936 BEBITDA $404.797 $455 396 Dep and amort $182.755 $194.954 EBIT $222.042 $260.443 Non recurring expense $0 $0 Net interest expense $36,497 $35.446 $185,545 $224.997 Income taxes SO $0 Net camings $185,545 $224 997 Table Proforma Balance Sheet 2000 53.771.340 $1,549,157 $2 222.183 $1.698.4771 $523,706 $207,967 $315,739 $0 $34,424 $281.314 $0 $281,314 Proforma Balance Sheet 1998 1999 Cash and cash equivalents -$3,496 $3.494 Accounts Receivable $393,991 $448,496 Inventory $0 $0 Other Current assets $27,273 $27 609 Total Current Assets S417,767 $472,611 Net Property. Plant & Eauipment $857,049 $219,897 Other Assets $80.718 585.785 Total Assets $1,659,055 $2,448,731 Account Payable $107 039 $111,068 Accrued Salaries and Wages SO 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 debt SO SO Deferred income taxes $0 $0 Other long term liabilities $275,986 $313,049 Total Liabilities $698,825 $869,372 Common Stock $2,002 $2.004 Retained 5689.719 $849,027 Total Shareholders Equity $692.718 $853,380 Total Liabilities and Shareholder $1,659,055 $2,448,731 2000 -$3,492 $510,543 $0 $27.949 $534,999 $56,928 $91,171 $3,614,275 $115,2511 $0 $81,440 $155.282 $435, 198 $0 $0 $355,089 $1,081,541 $2,006 $1,045,132 $1 051,305 $3,614,275 Analysis: No more than 8 sentences per paragri space. Dummy text dummy text dummy text dummy te text dummy text dummy text dummy text dummy text dummy text ammmy Tey dummy text