Answer:
Cold Goose Metal Works Inc.
Income Statement
current year forecasted
net sales $30,000,000 $37,500,000
-operating costs excluding $21,000,000 $26,250,000
dep. and amortization
<u>-dep. and amortization $1,200,000 $1,200,000</u>
EBIT $7,800,000 $10,050,000
<u>-interest expense $780,000 $1,507,500</u>
EBT $7,020,000 $8,542,500
<u>-income taxes $2,808,000 $3,417,000</u>
net income $4,212,000 $5,125,500
<u>-preferred stock div. $200,000 $200,000</u>
earnings available to $4,012,000 $4,925,500
common stockholders
<u>-common stock div. $1,537,650 $1,537,650</u>
contribution to retained $2,474,350 $3,387,850
earnings