Evelyn M. answered 10/26/20
Patient and Knowledgeable Accounting, Business, Math, Writing Tutor
Dividends on Preferred Shares = 2 % of Value of Preferred Shares
Value of Preferred Shares = 70,000 Shares * $ 60
Value of Preferred Shares = $ 42,00,000
Dividends on Preferred Shares = 2% of 42,00,000
Dividends on Preferred Shares = $ 84,000
For Year 1
As the dividend amount is less than total amount for preferred dividend then all the dividends will be paid to Preferred Shareholders in Year 1.
Dividends per Preferred Share = 49,000 / 70,000
Dividends per Preferred Share = $ 0.7
Dividends per Common Share = 0
For Year 2
As the preferred stock is Cumulative it means that the amount of unpaid dividends get accumulated to next year so first priority is to pay balance payment of $ 35,000 of Year 1 to Preferred Shares, then Preferred dividends of $ 84,000 for Year 2 is to be paid and the balance of $ 13,000 will be paid to Common Stockholders.
Balance Payment of Year 1 of Preferred Stock = 84,000 - 49,000 = 35,000
Payment to Common Stockholders = 132,000 - 35,000 - 84,000 = $ 13,000
Total Preferred Dividends for Year 2 = 84,000 + 35,000 = $ 119,000
Dividend per share for Preferred Stock = 119,000 / 70,000
Dividends per Share of Preferred Stock = $ 1.7
Dividends per share of Common Stock = 13,000 / 100,000
Dividends per share of Common Stock = $ 0.13
Year 3
For Year Preferred Dividends = $ 84,000
For Year 3 Common Dividend = 146,000 - 84,000
Common Dividends for Year 3 = $ 62,000
Dividends per share of Preferred Stock = 84,000 / 70,000 = $ 1.20
Dividends per Share of Common Stock = 62,000 / 100,000. = $ 0.62
For Year 4
Preferred Dividend for Year 4 = $ 84,000
Common Stock Dividend for Year 4 = $ 76,000
Dividends per share of Preferred Stock = 84,000 / 70,000 = $ 1.20
Dividends per share of Common Stock = 76,000 / 100,000 = $ 0.76