1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
pogonyaev
3 years ago
14

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

Business
1 answer:
Sedbober [7]3 years ago
4 0

Answer:

a. The break-even point for operating expenses before and after expansion

break even point before expansion = fixed costs + variable costs

fixed costs = $2,030,000

variable costs = $3,650,000

break even point = $2,030,000 + $3,650,000 = $5,680,000

break even point after expansion = = fixed costs + variable costs

fixed costs = $2,530,000

variable costs = $8,300,000 x 50% = $4,150,000

break even point = $2,530,000 + $4,150,000 = $6,680,000

b. The degree of operating leverage before and after expansion.

degree of operating leverage before expansion = (sales - variable costs) / (sales - variable costs - fixed costs)

sales = $7,300,000

variable costs = $3,650,000

fixed costs = $2,030,000

DOL = ($7,300,000 - $3,650,000) / ($7,300,000 - $5,680,000) = $3,650,000 / $1,620,000 = 2.25

degree of operating leverage after expansion = (sales - variable costs) / (sales - variable costs - fixed costs)

sales = $8,300,000

variable costs = $4,150,000

fixed costs = $2,530,000

DOL = ($8,300,000 - $4,150,000) / ($8,300,000 - $6,680,000) = $4,150,000 / $1,620,000 = 2.56

c-1. The degree of financial leverage before expansion.

DFL = EBIT / (EBIT - interest expense)

EBIT before expansion = $1,620,000

Interest expense = $660,000

DFL = $1,620,000 / ($1,620,000 - $660,000) = 1.69

c-2. The degree of financial leverage for all three methods after expansion. Assume sales of $8.3 million for this question.

EBIT after option A = $1,620,000

Interest expense after option A = $660,000 + ($4,300,000 x 13%) = $1,219,000

DFL (option A) = $1,620,000 / ($1,620,000 - $1,219,000) = 4.04

EBIT after option B = $1,620,000

Interest expense after option A = $660,000

DFL (option B) = $1,620,000 / ($1,620,000 - $660,000) = 1.69

EBIT after option C = $1,620,000

Interest expense after option A = $660,000 + ($2,150,000 x 12%) = $918,000

DFL (option C) = $1,620,000 / ($1,620,000 - $918,000) = 2.31

d. Compute EPS under all three methods of financing the expansion at $8.3 million in sales (first year) and $10.1 million in sales (last year).

first year:

EBIT after option A = $1,620,000

Interest expense after option A = $1,219,000

Pre tax income = $401,000

Income tax (40%) = $160,400

Net income = $240,600

EPS = $240,600 / 430,000 stocks = $0.56

EBIT after option B = $1,620,000

Interest expense after option A = $660,000

Pre tax income = $960,000

Income tax (40%) = $384,000

Net income = $576,000

EPS = $576,000 / 602,000 stocks = $0.96

EBIT after option C = $1,620,000

Interest expense after option A = $918,000

Pre tax income = $702,000

Income tax (40%) = $280,800

Net income = $421,200

EPS = $421,200 / 483,750 stocks = $0.87

last year:

EBIT after option A = $2,520,000

Interest expense after option A = $1,219,000

Pre tax income = $1,301,000

Income tax (40%) = $520,400

Net income = $780,600

EPS = $780,600 / 430,000 stocks = $1.82

EBIT after option B = $2,520,000

Interest expense after option A = $660,000

Pre tax income = $1,860,000

Income tax (40%) = $744,000

Net income = $1,116,000

EPS = $1,116,000 / 602,000 stocks = $1.85

EBIT after option C = $2,520,000

Interest expense after option A = $918,000

Pre tax income = $1,602,000

Income tax (40%) = $640,800

Net income = $961,200

EPS = $961,200 / 483,750 stocks = $1.99

You might be interested in
recent monthly contribution format income statement: Sales$1,652,000 Variable expenses 628,880 Contribution margin 1,023,120 Fix
kati45 [8]

Answer:

Gatty Corporation

1. Segmented Income Statement for the most recent month

Division                                         East        Central       West       Total

Sales                                       $422,000 $650,000 $580,000  $1,652,000

Variable expenses                   227,880    169,000    232,000       628,880

Contribution margin               $194,120  $481,000  $348,000    $1,023,120

Traceable fixed expenses   $268,000 $320,000   $191,000         779,000

Common fixed expenses                                                                  346,000

Net operating income (loss) $(73,880)  $161,000   $157,000       $(101,880)

2. Assuming these estimates are accurate and implemented, the company's net operating loss of $101,880 will decrease by $69,600 to $32,280.

Explanation:

a) Data and Calculations:

GATTY Corporation

Recent monthly contribution format income statement:

Sales                                    $1,652,000

Variable expenses                  628,880

Contribution margin              1,023,120

Fixed expenses                     1,125,000

Net operating income (loss) $(101,880)

Segmented Income Statement for the most recent month

Division                                                             East           Central     West

Sales                                                            $422,000 $650,000 $580,000

Variable expenses as a percentage of sales     54%           26%          40%

Traceable fixed expenses                         $268,000 $320,000   $191,000

1. Segmented Income Statement for the most recent month

Division                                         East        Central       West       Total

Sales                                       $422,000 $650,000 $580,000  $1,652,000

Variable expenses                   227,880    169,000    232,000       628,880

Contribution margin               $194,120  $481,000  $348,000    $1,023,120

Traceable fixed expenses   $268,000 $320,000   $191,000         779,000

Common fixed expenses                                                                  346,000

Net operating income (loss) $(73,880)  $161,000   $157,000       $(101,880)

Segmented Income Statement for the most recent month

Division                                         East        Central       West       Total

Sales                                       $422,000 $650,000 $678,600   $1,750,600

Variable expenses                   227,880    169,000    232,000       628,880

Contribution margin               $194,120  $481,000  $446,600     $1,121,720

Traceable fixed expenses   $268,000 $320,000  $220,000       808,000

Common fixed expenses                                                                 346,000

Net operating income (loss) $(73,880)   $161,000 $226,600      $(32,280)

$(101,880)

$(32,280)

$69,600

4 0
3 years ago
Jose wants to find out how many men wear bright colored ties. Which
sergey [27]

Answer:

survey

Explanation:

6 0
3 years ago
Mo Meek, Lu Ling, and Barb Beck formed the MLB Partnership by making capital contributions of $79,200, $308,000, and $492,800, r
jekas [21]

Answer:

which subject questions

8 0
2 years ago
You do an extensive survey and learn that 15 out of the 200 people surveyed like to eat out on Tuesdays. You then look only at t
Naily [24]

The family should be less likely to eat out on Tuesday as compared to the general population.

Given that,

  • Out of 200 people, 15 people should eat out on Tuesday.
  • Now only look 60 families out of this 10 should be preferred to eat out on Tuesday.

Based on the given information, we can conclude that the family should be less likely to eat out on Tuesday as compared to the general population.

Learn more about the population here: brainly.com/question/8696744

3 0
2 years ago
Demand pull inflation can be started by A. an increase in the price of oil B. a decrease in the quantity of money. C. an increas
devlian [24]

Answer:

Option "C" is correct.

Explanation:

An increase in government expenditure causes more money inflow on demand over supply.

6 0
3 years ago
Other questions:
  • 4.
    13·1 answer
  • Which type of portfolio might a young investor who is not afraid of risk choose?
    9·2 answers
  • The ABC Auto Supply Company of Burlington, Vermont, uses an e-commerce software program on its website to allow customers such a
    13·1 answer
  • (tco 6) the month of fasting, the ninth month of the muslim calendar, is known as:
    6·1 answer
  • April Stigum will receive a 6 year annuity of $2,000 per year, beginning 7 years from today. In other words, the first payment w
    7·1 answer
  • Devonaile inc. is a small-scale apparel manufacturer in florida. devonaile and other similar firms from florida collaborate and
    10·1 answer
  • What is the present value of the following series of cash flows discounted at 12 percent:
    8·1 answer
  • What is dimensional equation​
    15·1 answer
  • Based on your reading of the following, choose the correct response.
    9·1 answer
  • You want to write a press release about a free new app you're offering. The app allows people to keep track of what they've eate
    7·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!