There is a typo in the company name in the question (Loong instead of Luong), but I will assume that it is just a typo and proceed with the question.
To compute Luong's federal taxable income, we need to start with the financial statement net income of $1 million and make adjustments for items that are not deductible for tax purposes and for items that are taxable but not included in book income. From the information provided, we have:
- Federal income tax expense per books: $200,000 (not deductible for tax purposes)
- Dividends received deduction: $10,000 x 0.25 = $2,500 (deductible for tax purposes)
- Capital losses: $10,000 (deductible for tax purposes)
- Meal and entertainment expenses: $8,000 + $10,000 = $18,000 (50% deductible for tax purposes)
- Depreciation: $475,000 (MACRS) - $400,000 (book) = $75,000 (taxable but not included in book income)
Therefore, Luong's federal taxable income is:
$1,000,000 - $200,000 - $2,500 - $10,000 - $9,000 + $75,000 = $853,500
To compute Luong's regular tax liability, we need to use the corporate tax rate schedule. For taxable income between $500,000 and $10,000,000, the tax rate is 34%. Therefore, Luong's regular tax liability is:
$853,500 x 34% = $290,790
To prepare a Schedule M-1, we need to reconcile Luong's book income to taxable income. The Schedule M-1 has two sections: reconciling items that increase book income but do not affect taxable income, and reconciling items that decrease book income but do not affect taxable income. From the information provided, we have:
Reconciling items that increase book income:
- Depreciation: $400,000
- Meals and entertainment: $18,000
Reconciling items that decrease book income:
- Federal income tax expense: $200,000
- Dividends received: $10,000
- Capital losses: $10,000
Therefore, Luong's Schedule M-1 is:
Increase in book income:
Depreciation: $400,000
Meals and entertainment: $18,000
Total increase: $418,000
Decrease in book income:
Federal income tax expense: $200,000
Dividends received: $10,000
Capital losses: $10,000
Total decrease: $220,000
Net increase in book income: $418,000 - $220,000 = $198,000
Therefore, Luong's taxable income per Schedule M-1 is:
Book income: $1,000,000
Net increase: $198,000
Taxable income: $1,198,000
This completes the answer to the question.