3,0003 XYZ is a calendar-year corporation that began business on January 1, 2021. For the year, it reported the following Information in its current-year audited income statement Notes with important tax information are provided below. Use Exhibit 16-6. XYZ corporation Income statenent for current year Book Income Revenue from sales $ 45,000,000 Cost of Goods Sold (30,375,000) Gross profit $ 14,625,000 Other income: Income from investment in corporate stock 300,0001 Interest income 32,5002 Capital gains (losses) (4,000) Gain or loss from disposition of fixed assets Miscellaneous income 58,000 Gross Income $ 15,006,500 Expenses: Compensation (7,550,000) Stock option compensation (250,000)5 Advertising (1,400,000) Repairs and Maintenance (100,000) Rent (47,000) Bad Debt expense (66,000)6 Depreciation (2,025,000)7 Warranty expenses (120,000) Charitable donations (580,000) Meals (all at restaurants) (23,000) Goodwill impairment Organizational expenditures (81,580) 11 Other expenses (190,000) 12 Total expenses $(12,395,000 Income before taxes $ 2,611,500 Provision for income taxes (400,000) 13 Net Income after taxes $ 2,211,500 (42,500) 10 15 1. XYZ owns 0% of the outstanding Hobble Corporation (HC) stock. Hobble Corporation reported $1,000,000 of income for the year. XYZ accounted for its investment in HC under the equity method, and it recorded its pro rata share of HC's earnings for the year. HC also distributed a $200,000 dividend to XYZ. For tax purposes. HC reports the actual dividend received as income, not the pro rata share of HC's earnings 2. Of the $32,500 interest Income $5,000 was from a City of Seattle bond, $12,000 was from a Tacoma City bond, $11,000 was from a fully taxable corporate bond, and the remaining $7,000 was from a money market account 3. This gain is from equipment that XYZ purchased in February and sold in December (.e, it does not qualify as 51231 gain) 4. This includes total officer compensation of $2,500,000 (no one officer received more than $1,000,000 compensation) 5. This amount is the portion of incentive stock option compensation that was expensed during the year (recipients are officers) 6. XYZ actually wrote of $39,500 of its accounts receivable as uncollectible, 7. Tax depreciation was $2,525,000 8. In the current year, XYZ did not make any actual payments on warranties it provided to customers. 9. XYZ made $500,000 of cash contributions to qualified charities during the year. The donations are qualified charitable contributions for purposes of determining the charitable contribution limitation 10. On July 1 of this year XYZ acquired the assets of another business. In the process, it acquired $375,000 of goodwill. At the end of the year, XYZ wrote off $42,500 of the goodwill as Impaired. 11. XYZ expensed all of its organizational expenditures for book purposes. XYZ expensed the maximum amount of organizational expenditures allowed for tax purposes. 12. The other expenses do not contain any items with book-tax differences 13. This is an estimated tax provision (federal tax expense) for the year. Assume that XYZ is not subject to state income nces taxes Estimated tax information: XYZ made four equal estimated tax payments totaing $520,000 ($130,000 per quarter). For purposes of estimated tax Habilities, assume XYZ was in existence in 2020 and that in 2020 it reported a tax liability of $724,000. During 2021, XYZ determined its taxable income at the end of each of the four quarters as follows: Cumulative taxable Quarter-end incone (loss) First $ 525,000 Second $ 1,225,000 Third $1,650,000 a. Compute XYZ's taxable income. Taxable income b. Compute XYZ's income tax liability, Tax liability C. Complete XYZ's Schedule M-1. (Enter all amounts as positive numbers.) + Schedule M-1: Reconciliation of Income (Loss) per Books With Income per Return 1. Net income (loss) per books 2. Federal income tax provision 3. Excess of capital losses over capital gains 4. Income subject to tax not recorded on books this year (itemize) 5. Expenses recorded on books this year not deducted on this return (itemize): a. Depreciation b. Contributions carryover c. Meals Stock option compensation (incentive stock options) Bad debt expense Warranty expense Goodwill impairment Organizational expenditures 6. Total 7. Income recorded on books this year not included on this return (itemize): Tax-exempt interest Income from investment in corporate stock 8. Deductions on this return not charged against book income this year (itemize) a. Depreciation b. Contributions carryover $ 0 O Total e. Determine the quarters for which XYZ is subject to underpayment of estimated tax penalties (Round "Annualization Factor" for Fourth quarter to 2 decimal places.) Installment (1) Required cumulative (2) Estimated tax payment (per payment under quartor) under prior annualized method year tax method (3) Required payment based on current year tax liability (4) Required cumulative payment (5) Actual payments Underpayment penalty 1st quarter 2nd quarter 3rd quarter 4th quarter 3,0003 XYZ is a calendar-year corporation that began business on January 1, 2021. For the year, it reported the following Information in its current-year audited income statement Notes with important tax information are provided below. Use Exhibit 16-6. XYZ corporation Income statenent for current year Book Income Revenue from sales $ 45,000,000 Cost of Goods Sold (30,375,000) Gross profit $ 14,625,000 Other income: Income from investment in corporate stock 300,0001 Interest income 32,5002 Capital gains (losses) (4,000) Gain or loss from disposition of fixed assets Miscellaneous income 58,000 Gross Income $ 15,006,500 Expenses: Compensation (7,550,000) Stock option compensation (250,000)5 Advertising (1,400,000) Repairs and Maintenance (100,000) Rent (47,000) Bad Debt expense (66,000)6 Depreciation (2,025,000)7 Warranty expenses (120,000) Charitable donations (580,000) Meals (all at restaurants) (23,000) Goodwill impairment Organizational expenditures (81,580) 11 Other expenses (190,000) 12 Total expenses $(12,395,000 Income before taxes $ 2,611,500 Provision for income taxes (400,000) 13 Net Income after taxes $ 2,211,500 (42,500) 10 15 1. XYZ owns 0% of the outstanding Hobble Corporation (HC) stock. Hobble Corporation reported $1,000,000 of income for the year. XYZ accounted for its investment in HC under the equity method, and it recorded its pro rata share of HC's earnings for the year. HC also distributed a $200,000 dividend to XYZ. For tax purposes. HC reports the actual dividend received as income, not the pro rata share of HC's earnings 2. Of the $32,500 interest Income $5,000 was from a City of Seattle bond, $12,000 was from a Tacoma City bond, $11,000 was from a fully taxable corporate bond, and the remaining $7,000 was from a money market account 3. This gain is from equipment that XYZ purchased in February and sold in December (.e, it does not qualify as 51231 gain) 4. This includes total officer compensation of $2,500,000 (no one officer received more than $1,000,000 compensation) 5. This amount is the portion of incentive stock option compensation that was expensed during the year (recipients are officers) 6. XYZ actually wrote of $39,500 of its accounts receivable as uncollectible, 7. Tax depreciation was $2,525,000 8. In the current year, XYZ did not make any actual payments on warranties it provided to customers. 9. XYZ made $500,000 of cash contributions to qualified charities during the year. The donations are qualified charitable contributions for purposes of determining the charitable contribution limitation 10. On July 1 of this year XYZ acquired the assets of another business. In the process, it acquired $375,000 of goodwill. At the end of the year, XYZ wrote off $42,500 of the goodwill as Impaired. 11. XYZ expensed all of its organizational expenditures for book purposes. XYZ expensed the maximum amount of organizational expenditures allowed for tax purposes. 12. The other expenses do not contain any items with book-tax differences 13. This is an estimated tax provision (federal tax expense) for the year. Assume that XYZ is not subject to state income nces taxes Estimated tax information: XYZ made four equal estimated tax payments totaing $520,000 ($130,000 per quarter). For purposes of estimated tax Habilities, assume XYZ was in existence in 2020 and that in 2020 it reported a tax liability of $724,000. During 2021, XYZ determined its taxable income at the end of each of the four quarters as follows: Cumulative taxable Quarter-end incone (loss) First $ 525,000 Second $ 1,225,000 Third $1,650,000 a. Compute XYZ's taxable income. Taxable income b. Compute XYZ's income tax liability, Tax liability C. Complete XYZ's Schedule M-1. (Enter all amounts as positive numbers.) + Schedule M-1: Reconciliation of Income (Loss) per Books With Income per Return 1. Net income (loss) per books 2. Federal income tax provision 3. Excess of capital losses over capital gains 4. Income subject to tax not recorded on books this year (itemize) 5. Expenses recorded on books this year not deducted on this return (itemize): a. Depreciation b. Contributions carryover c. Meals Stock option compensation (incentive stock options) Bad debt expense Warranty expense Goodwill impairment Organizational expenditures 6. Total 7. Income recorded on books this year not included on this return (itemize): Tax-exempt interest Income from investment in corporate stock 8. Deductions on this return not charged against book income this year (itemize) a. Depreciation b. Contributions carryover $ 0 O Total e. Determine the quarters for which XYZ is subject to underpayment of estimated tax penalties (Round "Annualization Factor" for Fourth quarter to 2 decimal places.) Installment (1) Required cumulative (2) Estimated tax payment (per payment under quartor) under prior annualized method year tax method (3) Required payment based on current year tax liability (4) Required cumulative payment (5) Actual payments Underpayment penalty 1st quarter 2nd quarter 3rd quarter 4th quarter