I just need help with part d.

Problem 1 (20 points total)

Whirlwind Cycles is owned 100% by Daniel, a single taxpayer. Both Whirlwind Cycles and Daniel use the cash method of accounting for tax purposes. The business incurred the following items of income and expense in Year 2:

Cash Sales $225,000 Interest received from City of Flint Bonds (this is a municipal bond) 3,000

Cost of Goods Sold (assume cash paid in Year 2) 45,000 Cash payments for Year 2 utilities 3,500 Cash payments for Year 2 rent 18,000 Tax depreciation 40,000 Cash contribution to the Democratic party (not deductible for tax purposes) 1,000

On 1/1, Year 1, Whirlwind Cycles purchased a 60-month zero coupon bond with a 5% yield and a $20,000 maturity value for $15,670 (compounded annually). Daniels taxable income is $100,000 before any profits from the business are considered. Daniel files as a single tax - payer. Whirl Cycles is organized as a C Corporation and the corporation pays all of its after-tax cash flows to Daniel as a dividend.

(a) How much interest income does Whirlwind cycles need to recognize from the zero-coupon bond in Year 2? (5 pts)

(($20,000 15,670)/60)x12 = $866

(b) What is the taxable income of Whirlwind Cycles in Year 2? (5 pts)

(225,000 + 3,000) (45,000 + 3,500 +18,000 + 40,000 + 1000 + 866) = 119,634

(c) What is the after-tax cash flow of Whirlwind Cycles in Year 2? (5 pts). Hint: the total tax due in Year 2 of Whirlwind Cycles is 25,058.

(119,634 + 40,000) 25,058 = 134,576

(d) Calculate Daniels Year 2 after-tax cash flows from the Whirlwind Cycles. (5 pts)

Hint: This is a dividend payment. So consider what is tax rate Daniel needs to pay on the cash