Delsing Canning Company is considering an expansion of its facilities. Its current income statement is as follows:

Sales	$	6,200,000
Variable costs (50% of sales)		3,100,000
Fixed costs		1,920,000
Earnings before interest and taxes (EBIT)	$	1,180,000
Interest (10% cost)		440,000
Earnings before taxes (EBT)	$	740,000
Tax (30%)		222,000
Earnings after taxes (EAT)	$	518,000
Shares of common stock		320,000
Earnings per share	$	1.62

The company is currently financed with 50 percent debt and 50 percent equity (common stock, par value of $10). In order to expand the facilities, Mr. Delsing estimates a need for $3.2 million in additional financing. His investment banker has laid out three plans for him to consider:

1.Sell $3.2 million of debt at 14 percent.

2.Sell $3.2 million of common stock at $20 per share.

3.Sell $1.60 million of debt at 13 percent and $1.60 million of common stock at $25 per share.

Variable costs are expected to stay at 50 percent of sales, while fixed expenses will increase to $2,420,000 per year. Delsing is not sure how much this expansion will add to sales, but he estimates that sales will rise by $1.60 million per year for the next five years. Delsing is interested in a thorough analysis of his expansion plans and methods of financing.He would like you to analyze the following:

a.	The break-even point for operating expenses before and after expansion (in sales dollars).(Enter your answers in dollars not in millions, i.e, $1,234,567.)

	Break-Even Point
Before expansion	$
After expansion	$

b.	The degree of operating leverage before and after expansion. Assume sales of $6.2 million before expansion and $7.2 million after expansion. Use the formula: DOL = (STVC) / (STVC FC).(Round your answers to 2 decimal places.)

	Degree of Operating Leverage
Before expansion
After expansion

c-1.	The degree of financial leverage before expansion.(Round your answers to 2 decimal places.)

Degree of financial leverage

c-2.	The degree of financial leverage for all three methods after expansion. Assume sales of $7.2 million for this question.(Round your answers to 2 decimal places.)

	Degree of Financial Leverage
100% Debt
100% Equity
50% Debt & 50% Equity

d.	Compute EPS under all three methods of financing the expansion at $7.2 million in sales (first year) and $10.1 million in sales (last year).(Round your answers to 2 decimal places.)

	Earnings per share
	First year	Last year
100% Debt	$	$
100% Equity
50% Debt & 50% Equity