Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. kmorgan corporationincome statement2020$ 3,600,000

KMorgan CorporationIncome Statement2020$ 3,600,000.00 $ 3,300,000.00$ 2,300,000.00 $ 2,250,000.002021 Increase/Decrease Percentage$ 1,300,000.00$ 1,050,000.00es $ 650,000.00...

60.1K

Verified Solution

Question

Accounting

KMorgan CorporationIncome Statement2020$ 3,600,000.00 $ 3,300,000.00$ 2,300,000.00 $ 2,250,000.002021 Increase/Decrease Percentage$ 1,300,000.00$ 1,050,000.00es $ 650,000.00 S 600,000.00$ 90,000.00 $ 100,000.00740,000.00 $ 700,000.00560,000.00 $54,000.00 $ 52,000.00350,000.0091,000.00 $ 58,000.00M415,000.00 $ 240,000.00-300000.00-50000.00-250000.00-50000.0010000.00-40000.00-210000.00-2000.00N-33000.00-8.33%-2.17%-19.23%-7.69%11.11%-5.41%-37.50%-3.70%-36.26%-175000.00-42.17% Use your 2021 Income Statement as your base, and then make the adjustments listed below in order to construct a 2022 Pro Forma Income Statement.
Pro Forma Income Statement for 2022 includes the following Management assumptions.
Sales for existing business will remain at $3,300,000, but add $500,000 for new clothing line.
Cost of Goods Sold for existing business will remain at $2,250,000. Add $300,000 to Cost of Goods Sold for new clothing line.
Selling and Administrative Expenses will increase by 15% with new line.
Assume Interest will be $50,000 in 2022.
Assume Taxes will be 30% of Earnings Before Taxes for 2022.
image

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students