Projected income statement and balance sheet

Assignment Help Accounting Basics
Reference no: EM13939244

Vista Corporation, producer of computer software packages, began operations on January 1. It acquired financing from the issuance of common stock for $60,000,000 and long-term debt for $80,000,000. At the beginning of business operations, Vista produced the following projected income statement and balance sheet for the first year. All amounts are in thousands.

Vista Corporation

Projected Income Statement

First Year of Operations

Sales

 

$100,000

Expenses:

 

 

    Warranty

$10,000

 

   Depreciation

40,000

 

   Research

 20,000

  70,000

Operating income before bonus

 

$ 30,000

Bonus

 

   3,000

Operating income

 

$ 27,000

Interest expense

 

   7,000

Income before taxes

 

$ 20,000

Income taxes (40%)

 

   8,000

Net income

 

$ 12,000

Vista Corporation

Projected Balance Sheet

December 31 of First Year

Assets:

 

Cash

$ 30,000

Accounts receivable

24,000

Net computers

 158,000

Total assets

$212,000

Liabilities & Shareholders' Equity:

 

Accounts payable

$ 50,000

Warranty payable

10,000

Long-term debt

80,000

Common stock

60,000

Retained earnings

  12,000

Total liabilities and shareholders' equity

$212,000

The new president is rather disappointed with these projected results having just quit a job of which his compensation package was $4,000,000. After examining the forecasts of a bonus of only $3,000,000, the president decides to use his knowledge of financial statements to modify his bonus. He meets with the company's CFO the next day to see what could be done. He suggested the following possibilities that would boost the first year's income:

1. Slash research and development expenditures, which are paid in cash, from $20 million to $10 million.

2. Double the estimated life of the computers, which will decrease depreciation expense from $40 million to $20 million. Because identical accounting procedures are used for taxes, no deferred taxes will be generated. Taxes require immediate payment.

3. Reduce estimated warranty expense from 10% of sales to 7% of sales.

4. Any resultant change in the bonus of 10% of operating income before the bonus will be paid to the president in cash.

Following is the new income statement for Year 1 using the alternative accounting procedures and operating decisions.

(in thousands)

Sales

 

$100,000

Expenses:

 

 

Warranty

$ 7,000

 

Depreciation

20,000

 

Research

 10,000 

37,000

Operating income before bonus

 

$ 63,000

Bonus

 

   6,300

Operating income

 

$ 56,700

Interest expense

 

   7,000

Income before taxes

 

$ 49,700

Income taxes (40%)

 

  19,880

Net income

 

$ 29,820

Compare the president's compensation if the changes are enacted with his current compensation. What are the ramifications of these changes on the future? Are the president's suggestions ethical?

Required:  Write a 5 - 7 page APA formatted paper that addresses the proposed changes and the future ramifications of those changes on the company, as well as the ethical issues related to the president proposing the changes.  Provide a minimum of three references.

Reference no: EM13939244

Questions Cloud

Description of the organisation, the product or service : APA 6th Referencing (In Text and Reference List) Assessment 2: Marketing Plan For this assessment, you are required to choose a specific Australian organisation (or one operating in Australia) and develop a marketing plan for their product or serv..
Describe how president lincoln war aims evolved : Describe how President Lincoln's war aims evolved between 1861 and 1863, changing from simply preserving the Union to also end slavery.
Find the pressure in psf at the capped end : Find the pressure in psf at the capped end of the pipe.
Incidents in terms of the communication process : Description: This assessment requires you to analyse two communication incidents in terms of the communication process.
Projected income statement and balance sheet : Vista Corporation, producer of computer software packages, began operations on January 1. It acquired financing from the issuance of common stock for $60,000,000 and long-term debt for $80,000,000. At the beginning of business operations, Vista pr..
How does exchange of nutrients, wastes : How does exchange of nutrients, wastes and gasses occur at the capillary level? What two pressures are involved and how do they create a difference in net pressure from the arterial end to the venous end of the capillary? Be specific.
List several events that could occur that might influence : Future cash flows are, in many cases, subject to change. List several events that could occur that might influence the cash flows in this situation.
Paper for your chief executive officer assessing : Write a short briefing paper for your Chief Executive Officer assessing the current and likely future features of the state of the labour market. The CEO is particularly interested to know whether conditions in the labour market are likely to tigh..
Explain why divers often hyperventilate before diving : Explain why divers often hyperventilate before diving and why they don't fill their lungs to capacity before taking the plunge. List 3 physiological problems that had to be solved before submarines could operate efficiently under the ocean for lon..

Reviews

Write a Review

Accounting Basics Questions & Answers

  The cost of the two-year-old machine is 200000 it has an

the cost of the two-year-old machine is 200000. it has an estimated residual value of 40000 and has an estimated useful

  Billys hamburgers inc issued 5 10-year bonds payable at 90

billys hamburgers inc. issued 5 10-year bonds payable at 90 on december 31 2010. at december 31 2012 billy reported the

  Amount of liability for compensated absences

M estimated that there were 200 vacation days available at December 31, 2009. M's employees earn an average of $150 per day. In its December 31, 2009, balance sheet, what amount of liability for compensated absences is M required to report?

  Warren ltd has two production departments building a and

warren ltd. has two production departments building a and building b and two service departments maintenance and

  Definitions of postulates-concepts and principles

How do the definitions of postulates, concepts, and principles differ - are the examples of postulates, principles, and concepts consistent with their definitions?

  Moss county bank agrees to lend the sadowski brick company

moss county bank agrees to lend the sadowski brick company 200000 on january 1. sadowski brick company signs a 200000 6

  Aspects of culture to which socilinquistics relates language

Desscribe three aspects of culture to which socilinquistics relates language, whether it is vocal,kinestics, specific styles or codes etc.

  Dividends on common stock during year 2 totaled 60 thousand

hartzog corporations most recent balance sheet and income statement appear belowstatement of financial position

  Elimination for the machine account

What amount will be debited in the December 31, 2005 worksheet elimination for the machine account as a result fo this transaction?

  If a corporation wants a guarantee that all of its shares

if a corporation wants a guarantee that all of its shares of stock will be sold it should use which of the following

  What is the company cost of retained earnings

The common stock of Anthony Steel has a beta of 1.20. The risk-free rate is 5% and the market risk premium is 6%.Assume the firm will be able to use retained earnings to fund the equity portion of its capital budget. What is the company's cost of ..

  The supplies account shows a balance of 540 but a count of

the supplies account shows a balance of 540 but a count of supplies reveals only 210 on hand at year end. which of the

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd