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
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 70% of net sales, and its depreciation and amortization expenses remain constant from year to year. 3. The company's tax rate remains constant at 25% of its pre-tax income or earnings before taxes (EBT). 4. In Year 2, Cute Camel expects to pay $200,000 and $1,281,375 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. Net sales Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses Operating income (or EBIT) Cute Camel Woodcraft Company Income Statement for Year Ending December 31 Year 1 $20,000,000 14,000,000 800,000 Year 2 (Forecasted) $ 800,000 $5,200,000 $ Less: Interest expense Pre-tax income (or EBT) 520,000 4,680,000 Less: Taxes (25%) 1,170,000 Earnings after taxes $3,510,000 $ Less: Preferred stock dividends 200,000 Earnings available to common shareholders 3,310,000 Less: Common stock dividends 1,053,000 Contribution to retained earnings $2,257,000 $2,789,875
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