Sherrod, Inc., Reported Pretax Accounting Income of $88 Million For 2018

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 15

Ques 1)

Future Future Future


Taxable Taxable Amoun Deductible
($ in millions)
(Deductible) [total] Amounts
Amounts [total]
2019 2020
Pretax accounting income 98
Permanent difference:
Fine paid 3
Temporary differences:
Installment sales -9 5 5 10
Depreciation -21 9 21 30
Bad debts 1 -3 -3
Paid future absences 15 -10 -5 -15
Loss contingency -6

Taxable income (tax return) 81

40 -18

Enacted tax rate 40% 40% 40%


Tax payable currently 32.4
Deferred tax liability 16
Deferred tax asset (7.20)
Deferred
Tax
Liab. Asset
Ending balances (balances currently needed): 16 7.20
Less: beginning balances: -4 -2.8
Changes needed to achieve desired balances 12 4.4

So journal entry will be

Income tax expense 40


Deferred tax asset 4.4
Deferred tax liability 12
Income tax payable 32.4

Ques 2
($ in millions)
Pretax income 98
Income tax expense -40
Net income 58
Ques 3)
($ in millions)
Related Balance Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
Sheet Account noncurrent-N Amounts Rate C NC
Receivable – installment sales C 5 40% 2
Receivable – installment sales NC 5 40% 2
Depreciable assets NC 30 40% 12
Allowance – uncollectible accounts C -3 40% -1.2
Liability – paid future absences C -10 40% -4
Liability – paid future absences NC -5 40% -2

Net current liability (asset) -3.2


Net noncurrent liability (asset) 12

So we have deferred tax amounts

Current Assets 3.2


Long term labilties 12
Ques 1)
Future Future Future
Taxable Taxable Amoun Deductible
($ in millions)
(Deductible) [total] Amounts
Amounts [total]
2019 2020
Pretax accounting income 66
Permanent difference:
Fine paid 2
Temporary differences:
Installment sales -4 3 3 6
Depreciation -10 5 9 14
Bad debts 2 -3 -3
Paid future absences 15 -5 -7 -12
Loss contingency -6

Taxable income (tax return) 65

20 -15

Enacted tax rate 40% 40% 40%


Tax payable currently 26
Deferred tax liability 8
Deferred tax asset (6.00)
Deferred
Tax
Liab. Asset
Ending balances (balances currently needed): 8 6.00
Less: beginning balances: -2.4 -3.2
Changes needed to achieve desired balances 5.6 2.8

So journal entry will be

Income tax expense 28.8


Deferred tax asset 2.8
Deferred tax liability 5.6
Income tax payable 26

Ques 2
($ in millions)
Pretax income 66
Income tax expense -28.8
Net income 37.2
Ques 3)
($ in millions)
Related Balance Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
Sheet Account noncurrent-N Amounts Rate C NC
Receivable – installment sales C 3 40% 1.2
Receivable – installment sales NC 3 40% 1.2
Depreciable assets NC 14 40% 5.6
Allowance – uncollectible accounts C -3 40% -1.2
Liability – paid future absences C -5 40% -2
Liability – paid future absences NC -7 40% -2.8

Net current liability (asset) -2


Net noncurrent liability (asset) 4

So we have deferred tax amounts

Current Assets 2
Long term labilties 4
Ques 1)
Future Future Future
Taxable Taxable AmDeductible
($ in millions)
(Deductible) [total] Amounts
Amounts [total]
2019 2020
Pretax accounting income 76
Permanent difference:
Fine paid 2
Temporary differences:
Installment sales -3 2 2 4
Depreciation -15 8 13 21
Bad debts 1 -2 -2
Paid future absences 7 -4 -3 -7
Loss contingency -2

Taxable income (tax return) 66

25 -9

Enacted tax rate 40% 40% 40%


Tax payable currently 26.4
Deferred tax liability 10
Deferred tax asset (3.60)
Deferred
Tax
Liab. Asset
Ending balances (balances currently needed): 10 3.60
Less: beginning balances: -2.8 -1.2
Changes needed to achieve desired balances 7.2 2.4

So journal entry will be

Income tax expense 31.2


Deferred tax asset 2.4
Deferred tax liability 7.2
Income tax payable 26.4

Ques 2
($ in millions)
Pretax income 76
Income tax expense -31.2
Net income 44.8
Ques 3)
($ in millions)
Related Balance Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
Sheet Account noncurrent-N Amounts Rate C NC
Receivable – installment sales C 2 40% 0.8
Receivable – installment sales NC 2 40% 0.8
Depreciable assets NC 21 40% 8.4
Allowance – uncollectible accounts C -2 40% -0.8
Liability – paid future absences C -4 40% -1.6
Liability – paid future absences NC -3 40% -1.2

Net current liability (asset) -1.6


Net noncurrent liability (asset) 8

So we have deferred tax amounts

Current Assets 1.6


Long term labilties 8
Ques 1)
Future Future Future
Taxable Taxable AmDeductible
($ in millions)
(Deductible) [total] Amounts
Amounts [total]
2019 2020
Pretax accounting income 76
Permanent difference:
Fine paid 2
Temporary differences:
Installment sales -3 2 2 4
Depreciation -15 8 13 21
Bad debts 1 -2 -2
Paid future absences 7 -4 -3 -7
Loss contingency -2

Taxable income (tax return) 66

25 -9

Enacted tax rate 40% 40% 40%


Tax payable currently 26.4
Deferred tax liability 10
Deferred tax asset (3.60)
Deferred
Tax
Liab. Asset
Ending balances (balances currently needed): 10 3.60
Less: beginning balances: -2.8 -1.2
Changes needed to achieve desired balances 7.2 2.4

So journal entry will be

Income tax expense 31.2


Deferred tax asset 2.4
Deferred tax liability 7.2
Income tax payable 26.4

Ques 2
($ in millions)
Pretax income 76
Income tax expense -31.2
Net income 44.8
Ques 3)
($ in millions)
Related Balance Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
Sheet Account noncurrent-N Amounts Rate C NC
Receivable – installment sales C 2 40% 0.8
Receivable – installment sales NC 2 40% 0.8
Depreciable assets NC 21 40% 8.4
Allowance – uncollectible accounts C -2 40% -0.8
Liability – paid future absences C -4 40% -1.6
Liability – paid future absences NC -3 40% -1.2

Net current liability (asset) -1.6


Net noncurrent liability (asset) 8

So we have deferred tax amounts

Current Assets 1.6


Long term labilties 8
Ques 1)
Future Future Future
Taxable Taxable AmDeductible
($ in millions)
(Deductible) [total] Amounts
Amounts [total]
2019 2020
Pretax accounting income 98
Permanent difference:
Fine paid 3
Temporary differences:
Installment sales -9 5 5 10
Depreciation -21 9 21 30
Warranty expense 1 -3 -3
Paid future absences 15 -10 -5 -15
Loss contingency -6

Taxable income (tax return) 81

40 -18

Enacted tax rate 40% 40% 40%


Tax payable currently 32.4
Deferred tax liability 16
Deferred tax asset (7.20)
Deferred
Tax
Liab. Asset
Ending balances (balances currently needed): 16 7.20
Less: beginning balances: -4 -2.8
Changes needed to achieve desired balances 12 4.4

So journal entry will be

Income tax expense 40


Deferred tax asset 4.4
Deferred tax liability 12
Income tax payable 32.4

Ques 2
($ in millions)
Pretax income 98
Income tax expense -40
Net income 58
Ques 3)
($ in millions)
Related Balance Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
Sheet Account noncurrent-N Amounts Rate C NC
Receivable – installment sales C 5 40% 2
Receivable – installment sales NC 5 40% 2
Depreciable assets NC 30 40% 12
Allowance – uncollectible accounts C -3 40% -1.2
Liability – paid future absences C -10 40% -4
Liability – paid future absences NC -5 40% -2

Net current liability (asset) -3.2


Net noncurrent liability (asset) 12

So we have deferred tax amounts

Current Assets 3.2


Long term labilties 12
Ques 1)
Future Future Future
Taxable Taxable AmDeductible
($ in millions)
(Deductible) [total] Amounts
Amounts [total]
2019 2020
Pretax accounting income 88
Permanent difference:
Fine paid 3
Temporary differences:
Installment sales -7 4 4 8
Depreciation -20 10 17 27
Warranty expense 2 -3 -3
Paid future absences 13 -7 -6 -13
Loss contingency -2

Taxable income (tax return) 77

35 -16

Enacted tax rate 40% 40% 40%


Tax payable currently 30.8
Deferred tax liability 14
Deferred tax asset (6.40)
Deferred
Tax
Liab. Asset
Ending balances (balances currently needed): 14 6.40
Less: beginning balances: -3.2 -1.6
Changes needed to achieve desired balances 10.8 4.8

So journal entry will be

Income tax expense 36.8


Deferred tax asset 4.8
Deferred tax liability 10.8
Income tax payable 30.8

Ques 2
($ in millions)
Pretax income 88
Income tax expense -36.8
Net income 51.2
Ques 3)
($ in millions)
Related Balance Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
Sheet Account noncurrent-N Amounts Rate C NC
Receivable – installment sales C 4 40% 1.6
Receivable – installment sales NC 4 40% 1.6
Depreciable assets NC 27 40% 10.8
Allowance – uncollectible accounts C -3 40% -1.2
Liability – paid future absences C -7 40% -2.8
Liability – paid future absences NC -6 40% -2.4

Net current liability (asset) -2.4


Net noncurrent liability (asset) 10

So we have deferred tax amounts

Current Assets 2.4


Long term labilties 10
Ques 1)
Future Future
Taxable Taxable Am
($ in millions)
(Deductible) [total]
Amounts
2012 2013
Pretax accounting income 76
Permanent difference:
Fine paid 2
Temporary differences:
Installment sales -3 2 2 4
Depreciation -15 8 13 21
Bad debts 1 -2
Paid future absences 7 -4 -3
Loss contingency -2

Taxable income (tax return) 66

25

Enacted tax rate 40% 40%


Tax payable currently 26.4
Deferred tax liability 10
Deferred tax asset
Deferred
Tax
Liab.
Ending balances (balances currently needed): 10
Less: beginning balances: -2.8
Changes needed to achieve desired balances 7.2

So journal entry will be

Income tax expense 31.2


Deferred tax asset 2.4
Deferred tax liability 7.2
Income tax payable 26.4

Ques 2
($ in millions)
Pretax income 76
Income tax expense -31.2
Net income 44.8
Ques 3)
Future ($ in millions)
Deductible Related Balance
Amounts
[total]
Sheet Account
Receivable – installment sales
Receivable – installment sales
Depreciable assets
Allowance – uncollectible accounts
Liability – paid future absences
Liability – paid future absences
-2
-7 Net current liability (asset)
Net noncurrent liability (asset)

So we have deferred tax amounts

-9 Current Assets
Long term labilties
40%

(3.60)
Deferred
Tax
Asset
3.60
-1.2
2.4
Classification Future Deferred
current-C Taxable Tax (Asset)
(Deductible) Tax Liability
noncurrent-N Amounts Rate C NC
C 2 40% 0.8
NC 2 40% 0.8
NC 21 40% 8.4
C -2 40% -0.8
C -4 40% -1.6
NC -3 40% -1.2

-1.6
8

1.6
8

You might also like