Year Ending December 31, 2016 Sales Less: Variable operating costs (0.60 Sales) $3,000,000 Fixed operating costs...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Year Ending December 31, 2016 Sales Less: Variable operating costs (0.60 Sales) $3,000,000 Fixed operating costs 1,000,000 Total operating costs Eamings before interest and taxes Less: Interest payments (fixed capital cost) Earings before taxes Less Income taxes (variable), 40% Earnings after taxes Less: Preferred dividends (fixed capital cost Eamings available to common stockholders Eamings per share (100,000 shares) (1) $5,000,000 4,000,000 $1,000,000 250,000 $ 750,000 300.000 $ 450,000 150,000 300.000 300 Year Ending December 31, 2017 YEAR 2-BASED ON INCREASED SALES Sales Less: Variable Costs (60 x Sales) $3,300,000 Fixed Operating Costs 1,000,000 Total Operating Costs Earings Before Interest and Taxes Less: Interest Payments (Fixed Capital Cost) Eamings Before Taxes Less: Income Taxes (Variable) 40% Eamings After Taxes Less: Preferred Dividends (Fixed Capital Cost) Earnings Available to Common Stockholders Earnings Per Share (100,000) $5,500,000 4,300,000 $1,200,000 250,000 $950,000 380,000 $570,000 150,000 $420,000 4.20 USING THE SPREADSHEET ABOVE, ASSUME THAT SALES INCREASE BY 10% FROM YEAR 1 TO YEAR 2: Fill in Column 2-(Year 2) with the changes per row, (WITH ALL ROWS IN COLUMN 2 BEING FILLED IN) beginning with Sales based on the new increased in sales, and ending with Earnings Per Share. Assume that Fixed Operating Costs, Interest payments (fixed capital costs), and Preferred Dividends-(Fixed Capital Costs) are the same in Year 1 and Year 2. For Year 2, there are still 100,000 shares outstanding. Year Ending December 31, 2016 Sales Less: Variable operating costs (0.60 Sales) $3,000,000 Fixed operating costs 1,000,000 Total operating costs Eamings before interest and taxes Less: Interest payments (fixed capital cost) Earings before taxes Less Income taxes (variable), 40% Earnings after taxes Less: Preferred dividends (fixed capital cost Eamings available to common stockholders Eamings per share (100,000 shares) (1) $5,000,000 4,000,000 $1,000,000 250,000 $ 750,000 300.000 $ 450,000 150,000 300.000 300 Year Ending December 31, 2017 YEAR 2-BASED ON INCREASED SALES Sales Less: Variable Costs (60 x Sales) $3,300,000 Fixed Operating Costs 1,000,000 Total Operating Costs Earings Before Interest and Taxes Less: Interest Payments (Fixed Capital Cost) Eamings Before Taxes Less: Income Taxes (Variable) 40% Eamings After Taxes Less: Preferred Dividends (Fixed Capital Cost) Earnings Available to Common Stockholders Earnings Per Share (100,000) $5,500,000 4,300,000 $1,200,000 250,000 $950,000 380,000 $570,000 150,000 $420,000 4.20 USING THE SPREADSHEET ABOVE, ASSUME THAT SALES INCREASE BY 10% FROM YEAR 1 TO YEAR 2: Fill in Column 2-(Year 2) with the changes per row, (WITH ALL ROWS IN COLUMN 2 BEING FILLED IN) beginning with Sales based on the new increased in sales, and ending with Earnings Per Share. Assume that Fixed Operating Costs, Interest payments (fixed capital costs), and Preferred Dividends-(Fixed Capital Costs) are the same in Year 1 and Year 2. For Year 2, there are still 100,000 shares outstanding.
Expert Answer:
Answer rating: 100% (QA)
Year 2 Increased Sales by 10 Line Item Year 1 Year 2 10 Increase Change Sales 5000000 5500000 500000 ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
No Growth Incorporated had operating income before interest and taxes in 2011 of $220 million. The firm was expected to generate this level of operating income indefinitely. The firm had depreciation...
-
Financial information for the year ending December 31 2020 for Grace Company is provided in the second tab in the excel file called Assignment 2 General Ledger. The books are only closed at the end...
-
The following budget information for the year ending December 31, 2011, pertains to Rust Manufacturing Company's operations: The following information is also provided:1. Rust has no beginning...
-
Heating oil futures contracts are traded on the New York Mercantile Exchange (NYM), a division of the CME Group. The standard contract size for heating oil futures is 43,600 gallons per contract. You...
-
Briefly describe some of the similarities and differences between U.S. GAAP and i GAAP with respect to the accounting for dilutive securities, stock-based compensation, and earnings per share.
-
Regard the enthalpy as a function of T and P. Use the cyclic rule to obtain the expression , Cp ,
-
It has been suggested that modern methods of statistical forecasting can almost totally eliminate the problem of budgetary bias. Do you agree?
-
Wilkowski Company sold $5,000,000, 8%, 20-year bonds on January 1, 2014. The bonds were dated January 1, 2014 and pay interest on January 1 and July 1. Wilkowski Company uses the straight-line method...
-
Direct Materials and Direct Labor Variance Analysis Abbeville Fixture Company manufactures faucets in a small manufacturing facility. The faucets are made from brass. Manufacturing has 90 employees....
-
EYE SPY sells sophisticated video surveillance equipment. EYE SPY sells the equipment and computer integration services together. It does not sell these separately. The equipment cannot operate...
-
Suggest which solution to a gender-neutral pronoun you think would be the best option and why. What do you think is the best approach to appeal to the Real Academia Espaola to make them official...
-
Describe the role of G-protein coupled receptors (GPCRs) in signal transduction and outline how dysregulation of GPCR signaling can lead to disease .
-
You are given some key financials data for a well-known retailer for the fiscal years 2013 to 2017. Please provide an analysis of the company's performance based on the data provided. FY 2015 FY 2016...
-
Veronica has come in to speak to you as she requires support to help her get through the current situation that she is in. Veronica has recently lost custody of her two (2) children in a nasty...
-
Kamala Harris has been described as the first black VicePresident as well as the first Asian Vice President. Her fatherwas an immigrant to the US from Jamaica, and her mother immigratedto the US from...
-
1. For the year ended February 28, 2016, Pynel Company, the 90% owned acquired subsidiary of Shally Corporation declared a dividend of P125,000 and had net income of P375,000. Also for that year,...
-
1- Jorge, Jamil, and Jihad are partners in a Limited partnership, Jorge & Jamil are general partners, while Jihad is a limited partner Share capital balances of $50,000, $45,000, and $20,000, r...
-
Provide a few individual examples who revealed what aspects of emotional intelligence?
-
Consider that you are the marketing manager of a firm. You need to have approximately 1 additional salesperson for every $10 million in sales. You currently have $50 million in sales and have 5...
-
You own $25,000 in subordinated debt of Local Crossings, Inc. which declared bankruptcy on May 15, 2018. Local Crossings' balance sheet at the time of the bankruptcy filing is listed below. The...
-
You have a portfolio of three bonds. The Long Bond will mature in 19 years and has a 5.5% coupon rate. The Midterm Bond matures in 9 years and has a 6.6% coupon rate. The Short Bond matures in only 2...
-
Buslik Manufacturing company has the following data direct labor \($242,000\), direct materials used \($180,000\), total manufacturing overhead \($208,000\) and beginning work in process \($25,000\)....
-
Presented below are incomplete 2002 manufacturing cost data for Hyun Corporation. Determine the missing amounts. Direct Direct Materials Labor Used Used Factory Overhead Total Manufacturing Costs (a)...
-
In alphabetical order below are current asset items for Ivy Company's balance sheet at December 31, 2002. Prepare the current assets section (including a complete heading). Accounts receivable...
Study smarter with the SolutionInn App