Top Trading Group Co.,Ltd is merchandising company, and company has two major products.
Under the tax regulations, Top Trading Group Co.,Ltd is required to calculate and pay annual Tax on Profit. The following extracts of transactions for financial statement in relation to the tax year ended 31 December 2016.
|
Top Trading Group Co.,Ltd |
||
|
Income Statement |
||
|
For 2016 |
||
| Note | ||
| Sale: | ||
| Sale from Product 1 ……………………….. | 220,000 | |
| Sale from Product 2 ……………………….. | 110,000 | |
| Sale from Other Products ………………. | 176,000 | |
| Total Sale …………………………………….. | 506,000 | |
| Cost of Goods Sold: | ||
| Product 1-COGS ……………………………………. | 151,800 | 1 |
| Product 2-COGS …………………………………. | 99,000 | 1 |
| Other Products-COGS ………………………….. | 123,200 | 1 |
| Total COGS …………………………………….. | 374,000 | |
| Gross Profit ……………………………………. | 132,000 | |
| Other Income – Office Rental Income ………… | 3,000 | |
| Total Expense: | ||
| Advertising …………………………………………….. | 4,400 | 2 |
| Salary …………………………………………………….. | 9,000 | |
| Office supply ………………………………………….. | 600 | |
| Electricity ………………………………………….. | 2,000 | |
| Water supply………………………………………….. | 350 | |
| Rental …………………………………………………… | 18,000 | |
| Telephone and Internet………………………… | 880 | |
| Depreciation………………………………………….. | 6,750 | 3 |
| Interest expense…………………………………… | 1,600 | 4 |
| Other expense…………………………………… | 10,500 | 5 |
| Total Expense………………………………………….. | 54,080 | |
| Profit/(loss) before tax ………………………………… | 80,920 | |
The following notes are as follows:
Note 1
Company has no beginning and ending inventories.
Note 2
Company included previous marketing expense 2015 of $400.
Note 3
Depreciation expense with accounting policy is $6,750, but depreciation allowance with tax law is $7,500.
Note 4
Interest expense from local bank is $1,000, and remaining interest is from oversea bank.
Note 5
- One customer among other customers is bankrupt, so company wrote off this debt of $2,000.
- Company has policy for returning product 1 from customers for repairing within two months after selling products, so company made provision for warranty expense on product 1 is $4,000.
- Repair and maintenance of company’s car is $500.
- Entertainment party for staffs is $ 2,500.
- Patent expense is $300.
- Top Trading Group Co.,Ltd donated $1,200 for homeless people.
Required:
Prepare extracts of income statement, costs of goods sold table and Tax on Profit Calculation Table which are completed and complied with tax form requirement as follows:
- Components of income statement are from Bo to B42 if any.
- Components of costs of goods sold table are from D1 to D9 if any.
- Components of Tax on Profit Calculation Table are from E1 to E30 if any.