XYZ is a calendar-year corporation that began business on January 1, 2022. 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 statement For current year. Revenue from sales Cost of Goods Sold Gross profit Other income: Book Income $ 41,000,000 (27,675,000) $ 13,325,000 300,0001 24,0002 Income from investment in corporate stock. Interest incone Capital gains (losses) Gain or loss from disposition of fixed assets Miscellaneous income Gross Income Compensation Stock option compensation Advertising Repairs and Maintenance Rent Bad Debt expense Depreciation Warranty expenses Charitable donations Meals (all from restaurants) Goodwill impairment Organizational expenditures Other expenses Total expenses Income before taxes Expenses: (4,000) 3,000 50,000 $ 13,698,000 (7,510,000)4 (210,000)5 (1,360,000) (80,000) (27,000) (46,000)6 (1,525,000) (80,000)8 (500,000) (19,000) (32,500) 10 (41,000) 11 (150,000)12 $ (11,580,500) $ 2,117,500 Total expenses Income before taxes: Provision for income taxes, Net Income after taxes $ (11,580, 500) $ 2,117,500 (400,000) 13 $ 1,717,500 1. XYZ owns 30% 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 $24,000 interest income, $6,000 was from a City of Seattle bond. $8,000 was from a Tacoma City bond, $7,000 was from a fully taxable corporate bond, and the remaining $3,000 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 1231 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 off $29,500 of its accounts receivable as uncollectible. 7. Tax depreciation was $2,025,000. 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 charities during the year 10. On July 1 of this year, XYZ acquired the assets of another business. In the process, it acquired $315,000 of goodwill. At the end of the year, XYZ wrote off $32,500 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 taxes. Estimated tax information: XYZ made four equal estimated tax payments totaling $400,000 ($100,000 per quarter). For purposes of estimated tax W --- Estimated tax Information: XYZ made four equal estimated tax payments totaling $400,000 ($100,000 per quarter). For purposes of estimated tax liabilities, assume XYZ was in existence in 2021 and that in 2021 it reported a tax liability of $556,000. During 2022, XYZ determined its taxable income at the end of each of the four quarters as follows: Quarter-end First Second Third Cumulative taxable incone (loss). $425,000 $1,125,000 $ 1,507,100 Finally, assume that XYZ is not a large corporation for purposes of estimated tax calculations. Note: Do not round intermediate calculations. Round your answers to the nearest dollar amount. Comprehensive Problem 16-65 Part a to c and e (Algo) Required: a. Compute XYZ's taxable income. b. Compute XYZ's income tax liability. c. Complete XYZ's Schedule M-1 Note: Enter all amounts as positive numbers. e. Determine the quarters for which XYZ is subject to underpayment of estimated tax penalties. Note: Round "Annualization Factor" for Fourth quarter to 2 decimal places. Complete this question by entering your answers in the tabs below. Required A Required B Required C Required E Compute XYZ's taxable income. Taxable income e. Determine the quarters for which XYZ is subject to underpayme Note: Round "Annualization Factor" for Fourth quarter to 2 decimal places. Complete this question by entering your answers in the tabs below. tax perdite Required A Required B Required C Required E Compute XYZ's income tax liability. Tax liability 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 9. Total 10. Income $ 0 S < Prev 2 3 of 3 Next > Complete this question by entering your answers in the tabs below. Required A Required B Required C Required E Determine the quarters for which XYZ is subject to underpayment of estimated tax penalties. Note: Round "Annualization Factor" for Fourth quarter to 2 decimal places. Installment 1st quarter 2nd quarter 3rd quarter 4th quarter (1) Required cumulative payment (per quarter) under prior year tax method (2) Estimated tax payment under annualized method (3) Required payment based on current year tax liability (4) Required cumulative (5) Actual payments Underpayment penalty payment Comprehensive Problem 16-65 Part d [MUST MANUALLY GRADE] (Algo) d. Complete XYZ's Form 1120, page 1. Ignore estimated tax penalties when completing this form Visit the IRS website and download Form 1120. Enter the required values in the appropriate fields. Save your completed Tax Form to your computer and then upload it here by clicking "Browse." Next, click "Save." upload a response file (15MB max)" Choose File No file chosen CALIVIL BE- XYZ corporation Income statement For current year Revenue from sales Cost of Goods Sold Gross profit Other income: Income from investment in corporate stock Interest income Capital gains (losses) Gain or loss from disposition of fixed assets Miscellaneous income Gross Income Compensation Stock option compensation Advertising Repairs and Maintenance. Rent Bad Debt expense Depreciation Warranty expenses Charitable donations Meals (all from restaurants) Goodwill impairment Organizational expenditures Other expenses Total expenses Income before taxes Provision for income taxes Net Income after taxes Expenses: Book Income $ 41,000,000 (27,675,000) $ 13,325,000 300,0001 24,0002 (4,000) 3,000 50,000 $ 13,698,000 (7,510,000)4 (210,000)5 (1,360,000) (80,000) (27,000) (46,000)6 (1,525,000)7 (80,000) (500,000)9 (19,000) (32,500) 10 (41,000) 11 (150,000)12 $ (11,580,500) $2,117,500 (400,000) 13 $ 1,717,500