Complete a M-1 for the following.

XYZ owns 30 percent of the outstanding Hobble Corp. (HC) stock. Hobble Corp. 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 ($1,000,000 30%). 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 HCs earnings.

Of the $20,000 interest income, $5,000 was from a City of Seattle bond, $7,000 was from a Tacoma City bond, $6,000 was from a fully taxable corporate bond, and the remaining $2,000 was from a money market account.

This gain is from equipment that XYZ purchased in February and sold in December (that is, it does not qualify as 1231 gain).

This includes total officer compensation of $2,500,000 (no one officer received more than $1,000,000 compensation).

This amount is the portion of incentive stock option compensation that was expensed during the year (recipients are officers).

XYZ actually wrote off $27,000 of its accounts receivable as uncollectible.

Tax depreciation was $1,900,000.

In the current year, XYZ did not make any actual payments on warranties it provided to customers.

XYZ made $500,000 of cash contributions to qualified charities during the year.

On July 1 of this year XYZ acquired the assets of another business. In the process it acquired $300,000 of goodwill. At the end of the year, XYZ wrote off $30,000 of the goodwill as impaired.

XYZ expensed all of its organizational expenditures for book purposes. It expensed the maximum amount of organizational expenditures allowed for tax purposes.

The other expenses do not contain any items with book-tax differences.

This is an estimated tax provision (federal tax expense) for the year. Assume that XYZ is not subject to state income taxes.