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...
-
You work for the 3T company, which expects to earn at least 18 percent on its investments. You have to choose between two similar projects. Below is the cash information for each project. Your...
-
A vendor conducting a pilot program with your organization contacts you for organizational data to use in a prototype. How should you respond?
-
Let $X_{1}, X_{2}, \ldots, X_{n}$ be iid $N\left(\mu, \sigma^{2} ight)$. a. Show that the power function of the test $H_{0}: \mu=0$ versus $H_{1}: \mu>0$ at $\mu=1$ is...
-
Kendall Jackson, CPA, is examining the operating effectiveness of the internal control of Town Mo, a large conglomerate in the music industry. As part of the evaluation, Jackson determined a...
-
The Statement of Cash Flows for the current year contained the following: Cash received from customers Cash used for purchase of equipment Cash received for stock issuance Cash used for payments to...
-
David R. and Ella M. Cole (ages 39 and 38, respectively) are husband and wife who live at 1820 Elk Avenue, Denver, CO 80202. David is a self-employed consultant, specializing in retail management and...
-
Best Sound manufactures hearing aid devices. For January, Best Sound expects to sell 1,300 hearing aid devices at an average price of $2,350 per unit, Best Sound's average manufacturing cost of each...
-
create the post closing trial balance
-
An optical disc has a spiral track that starts 2.7 cm from the center of the disc and ends 5.5 cm from the center. The disc drive must turn the disc so that the linear velocity of the track is a...
-
You slam on the brakes of your car in a panic, and skid a certain distance on a straight, level road. If you had been traveling twice as fast, what distance would the car have skidded, under the same...
-
A 7% semiannual coupon bond matures in 4 years. The bond has a face value of $10,000 and a current yield of 7.3683%. What are the bond's price and YTM?
-
A mass 1 = 1 0 0 1 = 1 0 0 g is hanging from a spring of stiffness k ( ( ( in N / / / m ) . ) . ) . The system initially vibrates at f 1 = 1 0 = 1 0 kHz but then picks up an extra mass m and vibrates...
-
The balance sheets for Company B and additional information are provided below. COMPANY B Balance Sheets December 31, Year 2 and Year 1 Assets Current assets: Cash Accounts receivable Inventory...
-
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...
-
What other solutions could you see be effective at improving employee motivation and reducing the turnover rate? Why do you believe these solutions would be useful?
-
Should the whole team have decided on the team members schedule accommodations collectively? Why or why not?
-
In what ways do you believe providing special work arrangements or accommodations for employees impacts employee motivation? How does it help? How does it hurt?
Study smarter with the SolutionInn App