Interim Income Statement
Chris Inc. has accumulated the following information for its second−quarter income statement for20X2:
Additional In formation
1. First-quarter income before taxes was $100,000, and the estimated effective annual tax rate was 40 percent. At the end of the second quarter, expected annual income is $600,000, and a dividend exclusion of $30,000 and a business tax credit of $15,000 are anticipated. The combined state and federal tax rate is 50 percent.
2. The $420,000 cost of goods sold is determined by using the LIFO method and includes 7,500 units from the base layer at a cost of $12 per unit. However, you have determined that theseunits are expected to be replaced at a cost of $26 per unit.
3. The operating expenses of $230,000 include a $60,000 factory rearrangement cost incurred inApril. You have determined that the second quarter will receive about 25 percent of the benefits from this project with the remainder benefiting the third and fourth quarters.
Required
- Calculate the effective annual tax rate expected at the end of the second quarter for Chris Inc.
- Prepare the income statement for the second quarter of 20X2. Your solution should include a computation of income tax (or benefit) with the following headings:
Want to see the full answer?
Check out a sample textbook solutionChapter 13 Solutions
ADVANCED FIN. ACCT. LL W/ACCESS>CUSTOM<
- Notes: 1. The firm bears a 35% statutory tax rate. 2. Working cash is estimated to be $130 million and $120 million for 2020 and 2019 respectively. 3. Notes receivable bear interest of 10% per calendar year. Required: Prepare the Reformulated Income Statement for the years 2020 and 2019 in preparation for valuation.arrow_forwardShenron, Inc. had pre-tax accounting income of P1,350,000 and a tax rate of 40% in 2020, its first year of operations. During 2020 the company had the following transactions: Received rent from Master, Co. for 2021 P48,000 Municipal bond income P60,000 Depreciation for tax purposes in excess of book depreciation P30,000 Installment sales revenue to be collected in 2021 P81,000 For 2020 what is the amount of income taxes payable for Shenron, Inc? a. P579,600 b. P452,400 c. P514,800 d. P490,800arrow_forwardAnusha Berhad’s sales pattern for the first quarter 2021 and projected revenues are as follows: Additional information:i. Historically, Anusha Berhad’s sales were on cash basis.ii. Anusha purchase raw material two month before the sales month and paid in cash equal to 60 percent of its sales.iii. Fixed monthly rent of RM11,000.iv. A depreciation expense is RM400 per month.v. Dividend of RM3,000 will be received at the end of each quarter.vi. Wages and salaries are estimated RM15,000 per month.vii. Anusha decide to repay RM40,000 of their loan on April.viii. Interest on accumulated loan is at 9 percent annual interest and paid in the following month.ix. Ending cash balance for the budget period is RM20,000 and it would like to maintain minimum desired balance of RM20,000 per month. Prepare a monthly cash budget for the first quarter 2021 for Anusha Berhad.arrow_forward
- Cranbrook Corp., reported pre-tax accounting income of $400,000 for the calendar year 2020. To calculate the income tax liability, the following data were considered: CCA in excess of depreciation $40,000 Instalment tax payments made during 2020 $35,000 Enacted income tax rate for 2020 30% What amount should Cranbrook report as its current income tax liability on its December 31, 2020 balance sheet? Select one: a. $35,000. b. $12,000. c. $73,000. d. $51,000. e. None of the above amounts.arrow_forwardGlobal Corp. expects sales to grow by 7% next year. Using the percent of sales method and the data provided in the given tables LOADING... , forecast: a. Costs except depreciation b. Depreciation c. Net income d. Cash e. Accounts receivable f. Inventory g. Property, plant, and equipment h. Accounts payable (Note: Interest expense will not change with a change in sales. Tax rate is 26%.) The Tax Cuts and Jobs Act of 2017 temporarily allows 100% bonus depreciation (effectively expensing capital expenditures). However, we will still include depreciation forecasting in this chapter and in these problems in anticipation of the return of standard depreciation practices during your career. Income Statement Net Sales 185.3Costs Except Depreciation -175.4EBITDA 9.9Depreciation and Amortization -1.2EBIT 8.7Interest Income (expense) -7.7Pretax Income 1Taxes (26%) -0.3Net Income 0.7 Balance Sheet Assets Cash 23.4Accounts…arrow_forwardEstimate the gross income for Bling Enterprises, which reports a CFAT of $2.5 million, $900,000 in expenses, $900,000 in depreciation charges, and has an effective tax rate of 26.4%.arrow_forward
- 1. In the year 2020, Metro Corporation expects an increase of 25% in cost of sales as compared to cost of sales in 2019 of RM135,000. Sales in 2019 is RM 225,000. Operating expenses for 2019 of RM23,000 will increase by 5% while interest on loans (RM4,000) and depreciation (RM15,000) remains. Tax rate is 25%.a) Prepare an income statement for Metro Corporation for the year ended June 31, 2019.b) How much is the revenues/sales for 2020 if Metro Corporation wants to reach breakeven based on :- EBDAT?- NOPAT?c) Refering to question in section b), state the difference of the two breakeven revenues above in RM.d) If a product offered by Metro Corporation is sold at RM1,125 per unit, how many quantity should be sold to breakeven based on:- EBDAT?- NOPAT?arrow_forwardPrepare a revised income statement for 2021 reflecting the additional facts. Use a multiple-step format. Assume that an income tax rate of 25% applies to all income statement items, and that 10 million shares of common stock were outstanding throughout the year.arrow_forwardYou have calculated the adjusted profit for the company to be $2,000,000. Capital Allowance was $20,000. The tax rate is 25%.Estimated tax paid during the year is $750,000. Employment Tax Credit available (which is nonrefundable)is $700,000. The tax refundable for this company is.a. $950,000b. $500,000c. $250,000d. $200,000arrow_forward
- As the chief financial officer of Adirondack Designs, you have the following information: Next year’s expected net income after tax but before new financing $ 51 million Sinking-fund payments due next year on the existing debt $ 26 million Interest due next year on the existing debt $ 21 million Common stock price, per share $ 33.5 Common shares outstanding 31 million Company tax rate 35% Calculate Adirondack’s times-interest-earned ratio for next year assuming the firm raises $61 million of new debt at an interest rate of 2 percent. Calculate Adirondack’s times-burden-covered ratio for next year assuming annual sinking-fund payments on the new debt will equal $3.0 million. Calculate next year’s earnings per share assuming Adirondack raises the $61 million of new debt. Calculate next year’s times-interest-earned ratio, times-burden-covered ratio, and earnings per share if Adirondack sells 2.6 million new shares at $22 a share instead of raising new debt.arrow_forwardThe most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (21%) Net income Dividends Addition to retained earnings CROSBY, INCORPORATED 2020 Income Statement Inventory Total Current assets Cash Accounts receivable Total assets Fixed assets Net plant and equipment Assets Current assets Cash Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Taxes Net income Accounts receivable Inventory Total assets Total current assets Fixed assets Net plant and equipment EFN $ 27,475 56,265 Assets $ 20,940 31,970 71,320 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 $ 124,230 $ 341,980…arrow_forwardCrypto Corporation recognizes net income of $150,000 along with an other comprehensive gain of $32,400 (pre-tax) for the current year ended December 31. The prior year December 31 balance in accumulated other comprehensive income is $68,400 (credit balance), and the balance in retained earnings is $48,000 (credit balance). Assume a tax rate of 25%. a. Prepare a statement of comprehensive income for the current year, and what is the AOCI account balance.arrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning