Details  
 
   

  • 5 Pages
  • 1322 Words
 
   
 

Create a new account

It's simple, and free.

KELLWOOD COMPANY

4,835,662 6,918,710 9,068,972

Common Stock 38,000,000 38,000,000 38,000,000

Total Equity 42,835,662 44,918,710 47,068,972

Total Lia. & Eq. 42,835,662 44,918,710 47,068,972

Pro-Forma Income Stamt's _______________Year_________________

Item _ First __Second__ __Third __

Sales 14,000,000 20,000,000 22,000,000

Material - 2,100,000 - 3,000,000 - 3,300,000

Labor - 4,200,000 - 6,000,000 - 6,600,000

Sales & Admin. - 2,800,000 - 4,000,000 - 4,400,000

Gross Profit 4,900,000 7,000,000 7,700,000

Interest Income 314,400 431,330

Depreciation - 1,540,000 - 1,540,000 - 1,540,000

BFIT Profit 3,360,000 5,774,400 6,591,330

FIT - 1,293,600 - 2,223,144 - 2,537,667

Net Income 2,066,400 3,551,256 4,053,668

Pro-Forma Income Stamt's _______________Year_________________

Item _ Fourth __Fifth __

Sales 22,000,000 22,000,000

Material - 3,300,000 - 3,300,000

Labor - 6,600,000 - 6,600,000

Sales & Admin. - 4,400,000 - 4,400,000

Gross Profit 7,700,000 7,700,000

Interest Income 614,140 832,722

Depreciation - 1,540,000 - 1,540,000

BFIT Profit 6,774,140 6,992,722

FIT - 2,608,044 - 2,692,198

Net Income 4,166,096 4,300,524

Pro-Forma Cash Budgets _______________Year_________________

Item _Beginning __First __ __Second__

Beginning ...

Page 1 of 5 Next >

More on KELLWOOD COMPANY...

Loading...
APA     MLA     Chicago
KELLWOOD COMPANY. (2000, January 01). In LotsofEssays.com. Retrieved 06:40, October 31, 2014, from http://www.collegetermpapers.com/viewpaper/1304236936.html
 
Copyright © 1999 - 2014 CollegeTermPapers.com. All Rights Reserved. DMCA