Excel Online Structured Activity: Personal taxes Mary Jarvis is a single individual who is working on filing her tax return for the previous year. She has assembled the following relevant information: . She received $81,000 in salary. She received $20,000 of dividend income. She received $5,600 of interest income on Home Depot bonds. She received $25,000 from the sale of Disney stock that was purchased 2 years prior to the sale at a cost of $5,400. She received $9,000 from the sale of Google stock that was purchased 6 months prior to the sale at a cost of $4,600. Mary receives one exemption ($4,000), and she has allowable itemized deductions of $7,500. These amounts will be deducted from her gross income to determine her taxable income. Assume that her tax rates are based on Table 3.5. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. X Open spreadsheet a. What is Mary's federal tax liability? Round your answer to the nearest cent. Do not round intermediate calculations. b. What is her marginal tax rate? Round your answer to 1 decimal place. % c. What is her average tax rate? Round your answer to 2 decimal places. % 123 Personal taxes 3 Salary A B C D E F $81,000.00 Tax Table for Single Individuals: 4567 Dividend Income Interest Income LT Stock Sale $20,000.00 $5,600.00 $25,000.00 7 LT Stock Cost $5,400.00 8 ST Stock Sale $9,000.00 9 ST Stock Cost $4,600.00 10 Personal Exemption $4,000.00 11 Itemized Deductions $7,500.00 12 Apllicable Tax Rate on Dividends & LT Capital Gains 15.00% 13 14 a. Calculation of Federal Tax Liability 15 Calculation of Taxable Income: 16 Salary Percentage Amount Paid on Excess Taxable Income on Base over Base $0.00 $9,225.00 $37,450.00 $0.00 10.00% $922.50 15.00% $5,156.25 25.00% $90,750.00 $18,481.25 28.00% $189,750.00 $46,075.25 33.00% $411,500.00 $119,401.25 $413,200.00 $119,996.25 35.00% 39.60% Formulas #N/A 17 Interest Income #N/A 18 ST Capital Gains #N/A 19 Income before Exemption and Deductions #N/A 20 Personal Exemption #N/A 21 Itemized Deductions #N/A 22 Taxable Income before Dividends & LT Capital Gains #N/A 23 24 Taxes on Taxable Income Before Dividends & LT Capital Gains: 25 Tax Liability on Base of Bracket #N/A 26 Tax Liability on Excess over Base #N/A 27 Tax on Taxable Income before Dividends & LT Capital Gains #N/A 28 29 Taxes on Dividends & LT Capital Gains: 30 Dividend Income 31 LT Capital Gains Income 32 Total Dividend & LT Capital Gains Income 33 34 Tax on Dividends & LT Capital Gains Income 35 Total Federal Tax Liability 36 37 b. Calculation of Marginal Tax Rate 38 Marginal Tax Rate 39 40 41 42 c. Calculation of Average Tax Rate Average Tax Rate #N/A #N/A #N/A #N/A #N/A #N/A #N/A