Mary Lou Black, M.D., president of Narcolarm, Inc., was in the process of preparing a business...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Mary Lou Black, M.D., president of Narcolarm, Inc., was in the process of preparing a business plan, including some pro forma financial statements, for her new venture [see Narcolarm, Inc. (A) and Narcolarm, Inc. (B)]. Enlisting the help of a niece who had recently completed a course in accounting, Dr. Black first prepared a list of requirements and activities necessary to launch the new enterprise. These require- ments and activities led to the development of an initial balance sheet, shown in Exhibit 1. Next, again with the help of her niece, Dr. Black projected the activities that would take place during the first year of operations. Dr. Black had decided to produce all Narcolarms to order, thereby assuring herself that there would be no WIP or finished goods inventories. In the course of making their projections, Dr. Black and her niece realized that they needed to include corporate income taxes in their calculations. They estimated that their tax rate would be 48 percent, resulting in a total tax of $29,630. They also estimated that $10,000 of this would be paid in cash during the year, leaving $19,630 still owed as of the end of the year. With this information, they were able to prepare a pro forma balance sheet and income state- ment for the first year of operations. These statements are shown in Exhibit 2. Following this, Dr. Black's niece suggested that they also prepare a statement of cash flows for the period between the two balance sheets. Together, the two set about this new task. Assignment 1. Be sure you understand how the taxes were included in the financial statements. What would have been the im- pact on the financial statements of paying, say, $20,000 in cash before the end of the year? 2. Prepare a pro forma SCF for the period between the two balance sheets. Use both the direct and indirect methods. Why must you know the components of the cost of goods sold account to prepare the SCF using the indirect method? 3. Has your opinion of Dr. Black's proposed venture changed with this new information? Why or why not? Assets Cash Raw materials inventory Total current assets Machinery Patent Total assets Assets Cash Inventory Total current assets Machinery (net) Patent (net) Total assets NARCOLARM, INC. (D) Exhibit 1. Initial Balance Sheet $ 15,000 15,000 $ 30,000 40,000 25,000 $ 95,000 $11,000 60,000 $71,000 Exhibit 2. Pro forma Financial Statements Balance Sheet As of End of First Year of Operations 40,200 23.529 Liabilities and Equity Loan payable Total liabilities $ 134,729 Contributed Capital Total liabilities and equity Liabilities and Equity Loan payable, current Income taxes payable Total current liabilities Loan payable $ 4,000 19,630 $ 23,630 12,000 75,000 24.099 Contributed Capital Retained earnings Total liabilities and equity $134,729 $20,000 $ 20,000 75,000 $ 95,000 Sales revenue Less: Cost of goods sold (1) Gross margin Expenses: Selling and administrative wages Other selling and administrative Amortization of patent Operating income Less: Interest expense Income before taxes Less: Estimated income tax Net income Less: Dividends Change in retained earnings Income Statement For First Year of Operations Narcolarm, Inc. (D) July 2005 . 25,000 10,000 1,471 $ 200,000 99,800 $ 100,200 36,471 $63,729 2,000 $ 61,729 29,630 $ 32,099 Note 1. Includes $4,800 in depreciation. This is the only depreciation contained on the income statement. 8.000 $ 24,099 2 of 2 Mary Lou Black, M.D., president of Narcolarm, Inc., was in the process of preparing a business plan, including some pro forma financial statements, for her new venture [see Narcolarm, Inc. (A) and Narcolarm, Inc. (B)]. Enlisting the help of a niece who had recently completed a course in accounting, Dr. Black first prepared a list of requirements and activities necessary to launch the new enterprise. These require- ments and activities led to the development of an initial balance sheet, shown in Exhibit 1. Next, again with the help of her niece, Dr. Black projected the activities that would take place during the first year of operations. Dr. Black had decided to produce all Narcolarms to order, thereby assuring herself that there would be no WIP or finished goods inventories. In the course of making their projections, Dr. Black and her niece realized that they needed to include corporate income taxes in their calculations. They estimated that their tax rate would be 48 percent, resulting in a total tax of $29,630. They also estimated that $10,000 of this would be paid in cash during the year, leaving $19,630 still owed as of the end of the year. With this information, they were able to prepare a pro forma balance sheet and income state- ment for the first year of operations. These statements are shown in Exhibit 2. Following this, Dr. Black's niece suggested that they also prepare a statement of cash flows for the period between the two balance sheets. Together, the two set about this new task. Assignment 1. Be sure you understand how the taxes were included in the financial statements. What would have been the im- pact on the financial statements of paying, say, $20,000 in cash before the end of the year? 2. Prepare a pro forma SCF for the period between the two balance sheets. Use both the direct and indirect methods. Why must you know the components of the cost of goods sold account to prepare the SCF using the indirect method? 3. Has your opinion of Dr. Black's proposed venture changed with this new information? Why or why not? Assets Cash Raw materials inventory Total current assets Machinery Patent Total assets Assets Cash Inventory Total current assets Machinery (net) Patent (net) Total assets NARCOLARM, INC. (D) Exhibit 1. Initial Balance Sheet $ 15,000 15,000 $ 30,000 40,000 25,000 $ 95,000 $11,000 60,000 $71,000 Exhibit 2. Pro forma Financial Statements Balance Sheet As of End of First Year of Operations 40,200 23.529 Liabilities and Equity Loan payable Total liabilities $ 134,729 Contributed Capital Total liabilities and equity Liabilities and Equity Loan payable, current Income taxes payable Total current liabilities Loan payable $ 4,000 19,630 $ 23,630 12,000 75,000 24.099 Contributed Capital Retained earnings Total liabilities and equity $134,729 $20,000 $ 20,000 75,000 $ 95,000 Sales revenue Less: Cost of goods sold (1) Gross margin Expenses: Selling and administrative wages Other selling and administrative Amortization of patent Operating income Less: Interest expense Income before taxes Less: Estimated income tax Net income Less: Dividends Change in retained earnings Income Statement For First Year of Operations Narcolarm, Inc. (D) July 2005 . 25,000 10,000 1,471 $ 200,000 99,800 $ 100,200 36,471 $63,729 2,000 $ 61,729 29,630 $ 32,099 Note 1. Includes $4,800 in depreciation. This is the only depreciation contained on the income statement. 8.000 $ 24,099 2 of 2
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Minden Company is a wholesale distributor of premium European chocolates. The companys balance sheet as of April 30 is given below: Minden Company Balance Sheet April 30 Assets Cash $ 9,000 Accounts...
-
The McKnight Company is in the process of preparing its manufacturing overhead budget for the upcoming year. Sales are projected to be 42,000 units. Information about the various manufacturing...
-
The Carlyle Company is in the process of preparing its manufacturing overhead budget for the upcoming year. Sales are projected to be 40,000 units. Information about the various manufacturing...
-
FIGURE Q38.5 is the current-versus-potential-difference graph for a photoelectric-effect experiment with an unknown metal. If classical physics provided the correct description of the photoelectric...
-
As a member of the public relations department, which medium (or media) would you recommend using to inform the local community that your toxic waste cleanup program has been successful? Why?
-
Refer to Exercise 15 for a description of the data set. a. Create a random forest ensemble classification tree model. Select two predictor variables randomly to construct each weak learner. What are...
-
Define the following : (a) Indicated power (b) Brake power (c) Mechanical efficiency (d) Indicated and brake thermal efficiency (e) Relative efficiency
-
Back Mountain Industries (BMI) has two divisions: East and West. BMI has a cost-of-capital of 15%. Selected financial information (in thousands of dollars) for the first year of business follows: a...
-
What is community psychology (CP)?
-
1 In spite of all the problems that businesses encountered during the pandemic, there were a few positive benefits, including Multiple Choice office expenses went down as less office space was...
-
Unilever is currently evaluating a new project (called 'Stay Healthy') to produce organic and vegan food. The project will require an initial outlay of 65m and is expected to have a three-year life...
-
Describe how natural selection occurs.
-
True or False: When investing in capital equipment, inflation reduces the aftertax present worth because depreciation does not increase with inflation.
-
Why do some NASA scientists think that life on Earth could originally have come from Mars?
-
If the real discount rate is 7 percent and the inflation rate is 10 percent, which of the following interest rates will be used to find the present worth of a series of cash flows that are in...
-
During a drought, the supply of seeds available to a finch population decreases. The smaller, softer seeds, which are easier to crack, are quickly eaten up. Finches with larger, stronger beaks are...
-
Is California's policy regarding the use, cultivation, processing and distribution of marijuana permitted under the Supremacy Clause of the United States Constitution? Explain What if California...
-
Transform the while loop from the previous exercise into an equivalent for loop (make sure it produces the same output).
-
Monteiro Industries is evaluating investing in solar panels to provide some of the electrical needs of its main office building in Green Bay, Wisconsin. The solar panel project would cost $ 575,000...
-
Refer to the Crystal Springs Filtration Department Data Set and your answer to S5- 17. Crystal Springs Data Set: Crystal Springs produces premium bottled water. CrystalSprings purchases artesian...
-
Parts produces parts for the automobile industry. The company has monthly fixed expenses of $ 620,000 and a contribution margin of 80% of revenues. Requirements 1. Compute Williams Steel Parts...
-
Describe what sexual harassment is and what forms it can take.
-
Explain public policies that protect employees from unlawful discharge.
-
Discuss under what conditions unemployment compensation can be denied to a claimant.
Study smarter with the SolutionInn App