Answered step by step
Verified Expert Solution
Question
1 Approved Answer
1. Cute Camel is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest
1. Cute Camel is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest and taxes (EBIT) 2. The company's operating costs (excluding depreciation and amortization) remain at 75% of net sales, and its depreciation and amortization expenses remain constant from year to year. 3. The company's tax rate remains constant at 40% of its pre-tax income or earnings before taxes (EBT). 4. In Year 2, Cute Camel expects to pay $300,000 and $1,876,163 of preferred and common stock dividends, respectively. Complete the Year 2 income statement data for Cute Camel, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar. Cute Camel Woodcraft Company Income Statement for Year Ending December 31 Year 2 Year 1 (Forecasted) Net sales $30,000,000 Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses 22,500,000 1,200,000 1,200,000 Operating income (or EBIT) $6,300,000 Les: 630,000 expense Pre-tax income (or EBT) 5,670,000 Less: Taxes (40%) 2,268,000 $3,402,000 Earnings after taxes Less: Preferred stock dividends 300,000 Earnings available to common shareholders 3,102,000 Less: Common stock dividends 1,530,900 Contribution to retained earnings $1,571,100 $1,993,087
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started