I answered most of them, just need help with C & D. I provided my answers to rest of the problems to help

1 Amherst Corporation has three divisions, each operating as a responsibility center. To provide an incentive for divisional executive officers, the company gives divisional management a bonus equal to 15 percent of the excess of actual net income over budgeted net Income. The following is Atlantic Division's current year's performance. 20 points Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income Current Year $1,680,000 625,000 375,000 225.000 $ 150,000 eBook Print References The president has just recelved next year's budget proposal from the vice president in charge of Atlantic Division. The proposal budgets a 5 percent Increase in sales revenue with an extensive explanation about stiff market competition. The president is puzzled. Atlantic has enjoyed revenue growth of around 10 percent for each of the past five years. The president had consistently approved the division's budget proposals based on 5 percent growth in the past. This time, the president wants to show that he is not a fool. I will Impose a 15 percent revenue Increase to teach them a lesson!" the president says to himself smugly. Assume that cost of goods sold and selling and administrative expenses remain stable in proportion to sales. Required a. Prepare the budgeted Income statement based on Atlantic Division's proposal of a 5 percent Increase. b-1. Prepare Income statement with 10 percent growth. b-2 If growth is actually 10 percent as usual, how much bonus would Atlantic Division's executive officers receive if the president had approved the division's proposal? C. Prepare the budgeted income statement based on the 15 percent increase the president imposed. d. If the actual results tum out to be a 10 percent Increase as usual, how much bonus would Atlantic Division's executive officers receive since the president Imposed a 15 percent Increase? Particulars Workings Amount Sales Revenue 1000000"7.05 1,050,000.00 Cost of goods sold 625000 1.05 656,250.00 Gross profit Sales - Cogs 393,750.00 236,250.00 Selling & Administrative expenses 225000 105 Net Income Gross profit-Selling & Admin expenses 157,500.00 Ans bi Particulars Workings Amount Sales Revenue 1000000 1.2 1,100,000.00 Cost of goods sold 62500091.1 687,500.00 Gross profit Sales - Cogs 412,500.00 247,500.00 Selling & Administrative expenses 225000 21 Net Income Gross profit-Selling & Admin expenses 165,000.00 Ans b2 Particulars Amount Workings 165,000.00 Net Income at 10% growth Less: Approved Budget at 5% growth 157,500.00 Excess of Actual Net Income ovet Budget Net Income 7,500.00 Bonus to Division's executive officers 1.125.00 7500" 15 Complete this question by entering your answers in the tabs below. Req A Red B1 Red B2 ReqC and D Prepare the budgeted income statement based on the 15 percent increase the president imposed. If the actual results turn out to be a 10 percent increase as usual, how much bonus would Atlantic Division's executive officers receive since the president imposed a 15 percent increase? AMHERST CORPORATION Budgeted Income Statement Sales revenue Cost of goods sold Gross profit Seling & administrative expenses Net income Bonus