Other tutor explained to me but I don't know how to calculate retained earnings end (287,141), dividends (44,674) and total retained earnings (287,141)?Could anyone show me calculations step by step? 

Transcribed Image Text:

Sales Cost of Sales Other Expenses EBIT Interest Paid Taxable Income Taxes(35%) Net Income Dividends $33,735 Addition to $78,715 2021 (a) Dec 31, 2020 $1,029,000 =Sales X 30% $823,000 $19,000 Other Expenses X 30% $187,000 $14,000 $173,000 $60,550 $112,450 Y Formula Cost of Sales X 30% (b) Growth by 30% $308,700.0 Sales $246,900.0 Cost of Sales $5,700.0 Other Expenses EBIT fixed Interest Paid Taxable Income Tax Taxes (35%) Net Income Dividends Addition to retained Earnin Total Retained Earnings Formula =a+b =a+b =a+b =(Sales- COS-OE) fixed =EBIT-Interest Paid = Taxable Income X 35% =Taxable Income Taxes - Net Income- Addition to RE - RE end-RE beg 2021 $1,337,700.0 $1,069,900.0 $24,700.0 $243,100.0 $14.000 101000 $229,100.0 $80,185.00 $148,915.00 105.00 $44,674 $104,241 $287,141 Sales Cost of Sales Other Expenses EBIT Interest Paid Taxable Income Taxes(35%) Net Income Dividends $33,735 Addition to $78,715 2021 (a) Dec 31, 2020 $1,029,000 =Sales X 30% $823,000 $19,000 Other Expenses X 30% $187,000 $14,000 $173,000 $60,550 $112,450 Y Formula Cost of Sales X 30% (b) Growth by 30% $308,700.0 Sales $246,900.0 Cost of Sales $5,700.0 Other Expenses EBIT fixed Interest Paid Taxable Income Tax Taxes (35%) Net Income Dividends Addition to retained Earnin Total Retained Earnings Formula =a+b =a+b =a+b =(Sales- COS-OE) fixed =EBIT-Interest Paid = Taxable Income X 35% =Taxable Income Taxes - Net Income- Addition to RE - RE end-RE beg 2021 $1,337,700.0 $1,069,900.0 $24,700.0 $243,100.0 $14.000 101000 $229,100.0 $80,185.00 $148,915.00 105.00 $44,674 $104,241 $287,141

Answer rating: 100% (QA)

Lets go through the calculations step by step based on the information provided in the images 1 Calc... View the full answer