the numbers that are filled in are wrong and i need help with what to fill in on the right column
1.40.00,30.00,20.00,50.00
2)9.75, 5.01,5.26, 8.78. second blank 6.41,10.68,6.16,12.56
3)5,304,000 , 14,400,000 , 6,006,000 , 4,500,000
second blank 19,503,750 , 7,587,750 , 15,687, 750
5,625,000
4)correct/incorrect second blank all/all but one
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 40% of its pre-tax income or earnings before taxes (EBT). 4. In Year 2, Cute Camel expects to pay $100,000 and $1,025,100 of preferred and common stock dividends, respectively. omplete the Year 2 income statement data for Cute Camel, then answer the questions that follow. Be sure to round each dollar value to the near hole dollar Year 2 (Forecasted) $18,750,000 13,125,000 600,000 $5,625,000 Cute Camel Woodcraft Company Income Statement for Year Ending December 31 Year 1 $15,000,000 10,500,000 600,000 $3,900,000 390,000 3,510,000 1,404,000 $2,106,000 | 1 Net sales Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses Operating income (or EBIT) Less: Interest expense Pre-tax income (or EBT) Less: Taxes (40%) Earnings after taxes 843,750 4.781,250 1,912,500 $2,868,750 nnnnnn Year 2 (Forecasted) $18,750,000 13,125,000 600,000 $5,625,000 Cute Camel Woodcraft Company Income Statement for Year Ending December 31 Year 1 $15,000,000 10,500,000 600,000 $3,900,000 390,000 3,510,000 1,404,000 $2,106,000 100,000 2,006,000 842,400 $1,163,600 Net sales Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses Operating income (or EBIT) Less: Interest expense Pre-tax income (or EBT) Less: Taxes (40%) Earnings after taxes Less: Preferred stock dividends Earnings available to common shareholders Less: Common stock dividends Contribution to retained earnings 843,750 4,781.250 1,912,500 $2,868,750 100,000 2,768,750 1,025,100 $1,437,650 3 1.10.60 Given the results of the previous Income statement calculations, complete the following statements: In Year 2, if Cute Camel has 5,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive in annual dividends. If Cute Camel has 400,000 shares of common stock issued and outstanding, then the firm's earnings per share (EPS) is expected to change from In Year 1 to In Year 2. Cute Camel's earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2. Less: Common stock dividends Contribution to retained earnings 2,006,000 842,400 $1,163,600 2,768,750 1,025,100 $1,437,650 Given the results of the previous income statement calculations, complete the following statements: In Year 2, if Cute Camel has 5,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive in annual dividends. If Cute Camel has 400,000 shares of common stock issued and outstanding, then the firm's earnings per share (EPS) is expected to change from in Year 1 to in Year 2. Cute Camel's earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2. It is v to say that Cute Camel's net inflows and outflows of cash at the end of Years 1 and 2 are equal to the company's annual contribution to retained earnings, $1,163,600 and $1,437,650, respectively. This is because of the items reported in the income statement involve payments and receipts of cash. Grade It Now Save & Continue Continue without saving # $ %
