Please make corrections to Income Statement & Cash Flow Statement. Corrections needed are called out...

60.1K

Verified Solution

Question

Finance

Please make corrections to Income Statement & Cash Flow Statement. Corrections needed are called out in RED.

image

taxes are paid at a rate of 30 percent, and dividends are paid at a rate of 40 percent.

image

information used for statements

\\begin{tabular}{|l|r|r|} \\hline & \\multicolumn{1}{|c|}{2018} & 2019 \\\\ \\hline Cost of Goods Sold & 235,942 & 297,915 \\\\ \\hline Cash & 36,542 & 51,940 \\\\ \\hline Depreciation & 61,056 & 69,011 \\\\ \\hline Interest Expense & 13,877 & 15,905 \\\\ \\hline Selling and Admin Exp & 40,952 & 58,569 \\\\ \\hline Accounts Payable & 32,194 & 33,999 \\\\ \\hline Net Fixed Assets & 269,369 & 328,185 \\\\ \\hline Sales & 482,155 & 587,715 \\\\ \\hline Accounts Receivable & 24,120 & 24,089 \\\\ \\hline Notes Payable & 24,866 & 26,972 \\\\ \\hline Long-Term Debt & 142,148 & 161,000 \\\\ \\hline Inventory & 32,766 & 58,798 \\\\ \\hline New Equity & 0 & 16,000 \\\\ \\hline \\end{tabular} \\begin{tabular}{|l|r|r|} \\hline \\multicolumn{3}{|c|}{ Income Statement } \\\\ \\hline Sales & 2018 & 2019 \\\\ \\hline Less: Cost of Goods Sold & \\( \\$ 235,942 \\) & \\( \\$ 297,915 \\) \\\\ \\hline Gross Margin & \\( \\$ 246,213 \\) & \\( \\$ 289,800 \\) \\\\ Selling and Admin Exp & \\( \\$ 40,952 \\) & \\( \\$ 58,569 \\) \\\\ Depreciation & \\( \\$ 61,056 \\) & \\( \\$ 69,011 \\) \\\\ \\hline Operating Income & \\( \\$ 144,205 \\) & \\( \\$ 162,220 \\) \\\\ Less: Interest Income & \\( \\$ 13,877 \\) & \\( \\$ 15,905 \\) \\\\ \\hline Net Income & \\( \\$ 130,328 \\) & \\( \\$ 146,315 \\) \\\\ \\hline \\end{tabular} The IS for each year should have: taxes, net income, dividends, and addition to R/E. The \"net income\" line you have listed is \"Taxable Income\" and the accounts above come after this 3 \\begin{tabular}{|l|r|r|} \\hline \\multicolumn{3}{|c|}{ Operating Cash Flow for the two years } \\\\ \\hline Operating Income & 2018 & 2019 \\\\ \\hline Add:Depreciation & \\( \\$ 144,205 \\) & \\( \\$ 162,220 \\) \\\\ \\hline Operating Cash Flow & \\( \\$ 61,056 \\) & \\( \\$ 69,011 \\) \\\\ \\hline \\end{tabular} You would need to subtract taxes in both periods \\begin{tabular}{|l|r|r|} \\hline & \\( \\mathbf{2 0 1 8} \\) & \\( \\mathbf{2 0 1 9} \\) \\\\ \\hline Cost of Goods Sold & 235,94 & 297,915 \\\\ \\hline Cash & 36,542 & 51,940 \\\\ \\hline Depreciation & 61,056 & 69,011 \\\\ \\hline Interest Expense & 13,877 & 15,905 \\\\ \\hline Selling and Admin Exp & 40,952 & 58,569 \\\\ \\hline Accounts Payable & 32,194 & 33,999 \\\\ \\hline Net Fixed Assets & 269,369 & 328,185 \\\\ \\hline Sales & 482,155 & 587,715 \\\\ \\hline Accounts Receivable & 24,120 & 24,089 \\\\ \\hline Notes Payable & 24,866 & 26,972 \\\\ \\hline Long-Term Debt & 142,148 & 161,000 \\\\ \\hline Inventory & 32,766 & 58,798 \\\\ \\hline New Equity & 0 & 16,000 \\\\ \\hline \\end{tabular}

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students