Problem 22-4

Aston Corporation performs year-end planning in November of each year before its calendar year ends in December. The preliminary estimated net income is $3,564,000. The CFO, Rita Warren, meets with the company president, J. B. Aston, to review the projected numbers. She presents the following projected information.

ASTON CORPORATION PROJECTED INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2014
Sales	$34,452,000
Cost of goods sold	$16,632,000
Depreciation	3,088,800
Operating expenses	7,603,200	27,324,000
Income before income tax	7,128,000
Income tax	3,564,000
Net income	$3,564,000

ASTON CORPORATION SELECTED BALANCE SHEET INFORMATION AT DECEMBER 31, 2014
Estimated cash balance	$5,940,000
Available-for-sale securities (at cost)	11,880,000
Fair value adjustment (1/1/14)	0

Estimated market value at December 31, 2014:

Security	Cost	Estimated Market
A	$2,376,000	$2,613,600
B	4,752,000	4,633,200
C	3,564,000	3,682,800
D	1,188,000	2,138,400
Total	$11,880,000	$13,068,000

Other information at December 31, 2014:

Equipment	$3,564,000
Accumulated depreciation (5-year SL)	1,425,600
New robotic equipment (purchased 1/1/14)	5,940,000
Accumulated depreciation (5-year DDB)	2,376,000

The corporation has never used robotic equipment before, and Warren assumed an accelerated method because of the rapidly changing technology in robotic equipment. The company normally uses straight-line depreciation for production equipment.

Aston explains to Warren that it is important for the corporation to show a $8,316,000 income before taxes because Aston receives a $1,188,000 bonus if the income before taxes and bonus reaches $8,316,000. Aston also does not want the company to pay more than $3,564,000 in income taxes to the government.

(a)

What can Warren do within GAAP to accommodate the president?s wishes to achieve $8,316,000 in income before taxes and bonus? Present the revised income statement based on your decision.