In: Accounting
At the end of the second quarter of 20X1, Malta Corporation
assembled the following information:
Required:
a. Calculate the expected effective annual tax rate at the end of
the second quarter for Malta.
b. Prepare the income statement for the second quarter of 20X1. Your solution should include a computation of income tax (or benefit) for the first and second quarters.
ANSWER
ESTIMATED EFFECTIVE ANNUAL RATE
INCOME FROM CONTINUING OPERATION = 680000
DIVIDENDS RECIEVED= 90000
ESTIMATED TAXABLE INCOME= 680000-90000= 590000
COMBINED TAXABLE RATE= 40%
ESTIMATED TAX BEFORE CREDITS = 590000 * 40%= 236000
BUSINESS TAX CREDIT= 15000
ESTIMATED INCOME TAX= 236000-15000= 221000
EFFECTIVE ANNUAL TAX RATE= 208000/680000 = .3058
= .3058*100= 30.58%
b) INCOME STATEMENT FOR SECOND QUARTER
BEGINNING INVENTORY = 94000
PURCHASES= 94000+666000 = 760000
ESTIMATED COST OF SALES = 1216000*(1-46%)
=1216000*54%
= 656640
ESTIMATED ENDING INVENTORY = 760000-656640= 103360
PARTICULARS | AMOUNT | AMOUNT |
SALES | 1216000 | |
COGS | ||
BEGINNING INVENTORY | 94000 | |
PURCHASES | 666000 | |
GOODS AVAILABLE | 760000 | |
ENDING INVENTORY | -103360 | |
656640 | ||
RECOVERY FROM LCM | -20000 | -636640 |
GROSS PROFIT | 579360 | |
OPERATING EXPENSE | -336000 | |
INCOME TAX BEFORE TAX | 243360 | |
INCOME TAX | -92342 | |
NET INCOME | 15018 |
INCOME BEFORE TAX | ||||||
PERIOD | CURRENT PERIOD | YEAR TO DATE | TAX RATE | YEAR TO DATE | PEVIOUSLY PROVIDED | REPORTED THIS PERIOD |
1 | 106000 | 106000 | 45% | -47700 | 0 | 47770 |
2 | 243360 | 137360 | 30.58% | 42004 | -47770 | 89744 |
= 243360-106000= 137360
= 106000*45% = 47700
=137360*30.58%= 42004
=42002+47770= 89744
NET INCOME = 151018
* ALL FIGURES ARE IN DOLLARS