Consider the following scenario:

Cold Goose Metal Works Inc.s income statement reports data for its first year of operation. The firms CEO would like sales to increase by 25% next year.

1.	Cold Goose 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 companys 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 companys tax rate remains constant at 25% of its pre-tax income or earnings before taxes (EBT).
4.	In Year 2, Cold Goose expects to pay $300,000 and $1,172,601 of preferred and common stock dividends, respectively.

Complete the Year 2 income statement data for Cold Goose, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar.

	Cold Goose Metal Works Inc.
	Income Statement for Year Ending December 31
	Year 1	Year 2 (Forecasted)
Net sales	$15,000,000
Less: Operating costs, except depreciation and amortization	11,250,000
Less: Depreciation and amortization expenses	600,000	600,000
Operating income (or EBIT)	$3,150,000
Less: Interest expense	315,000
Pre-tax income (or EBT)	2,835,000
Less: Taxes (25%)	708,750
Earnings after taxes	$2,126,250
Less: Preferred stock dividends	300,000
Earnings available to common shareholders	1,826,250
Less: Common stock dividends	956,813
Contribution to retained earnings	$869,437	$1,133,180