In: Finance
Classify the indicated costs as being fixed, semivariable, or variable in nature.
| Net sales | $8,741,685 | |
| Cost of goods sold: | ||
| Direct materials | 2,622,506 | Variable Cost |
| Direct labor | 2,098,004 | Variable Cost |
| Overhead expenses: | ||
| Depreciation on manufacturing equipment | 437,084 | Fixed Cost |
| Electric utility expense | 262,251 | Semivariable Cost |
| Total cost of goods sold | 5,419,845 | |
| Gross profit | 3,321,840 | |
| Operating expenses: | ||
| Sales commission expense | 174,834 | Variable Cost |
| Depreciation on buildings and property | 874,169 | Fixed Cost |
| Total operating expenses | 1,049,003 | |
| Earnings before interest and taxes (EBIT) | 2,272,837 | |
| Interest expense | 874,169 | Fixed Cost |
| Earnings before taxes (EBT) | 1,398,668 | |
| Taxes (40%) | 559,467 | Variable Cost |
| Net income | $839,201 | |
| Preferred stock dividends | 139,867 | Fixed Cost |
| Earnings available to common shareholders | $699,334 |
|
Income Statement for the Year Ending December 31 |
|
|---|---|
| Net sales | $8,741,685 |
| Less: Variable operating costs | ? |
| Fixed operating costs | ? |
| Total operating costs | ? |
| Earnings before interest and taxes (EBIT) | 2,272,837 |
| Less: Fixed capital costs | ? |
| Earnings before taxes (EBT) | 1,398,668 |
| Less: Income taxes (Variable, 40%) | ? |
| Earnings after taxes (EAT) | $839,201 |
| Less: Fixed capital costs (preferred stock dividends) | ? |
| Earnings available to common shareholders | ? |
| Earnings per share (EPS) — 100,000 shares | ? |
Variable operating costs = Direct Material+Direct Labour+Electric Utility Expense+Sales commission expense
= 2622506+2098004+262251+174834
=5157595
Fixed Operating Costs = Depreciation on manufacturing equipment+Dspreciation on buildings and property
=437084+874169
=1311253
Income statement for the year ended December 31:
| Particulars | Amount |
| Net Sales | 8741685 |
| (-) Variable operating costs | 5157595 |
| (-) Fixed operating costs | 1311253 |
| Earning before interest and taxes (EBIT) | 2272837 |
| (-) Fixed Capital coss | 874169 |
| Earning before taxes (EBT) | 1398668 |
| (-)Income Taxes (Variable,40%) (1398668*40%) | 559467 |
| Earning after taxes (EAT) | 839201 |
| (-)Fixed capital costs (preferred stock dividends) | 139867 |
| Earnings available to common shareholders | 699334 |
| No.of shares | 100000 |
| Earning per share (EPS) | 6.99 |
Earning per share (EPS) = Earnings available to common shareholders/No.of shares
= 699334/100000
= 6.99