Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Lilliput, a one-product mail-order firm, buys its product for $70 per unit and sells it for $144 per unit. The sales staff receives a 10%

Lilliput, a one-product mail-order firm, buys its product for $70 per unit and sells it for $144 per unit. The sales staff receives a 10% commission on the sale of each unit. Its December income statement follows.

LILLIPUT COMPANY Income Statement For The Month Ended December 31, 2011
Sales $ 1,440,000
Cost of goods sold 700,000
Gross profit 740,000
Expenses
Sales commissions (10%) 144,000
Advertising 228,000
Store rent 25,400
Administrative salaries 47,000
Depreciation 57,000
Other expenses 13,400
Total expenses 514,800
Net profit $ 225,200

Management expects Decembers results to be repeated in January, February, and March of 2012 without any changes in strategy. Management, however, has an alternative plan. It believes that unit sales will increase at a rate of 10% each month for the next three months (beginning with January) if the item's selling price is reduced to $129 per unit and advertising expenses are increased by 25% and remain at that level for all three months. The cost of its product will remain at $70 per unit, the sales staff will continue to earn a 10% commission, and the remaining expenses will stay the same.

Required:
1.

Prepare budgeted income statements for each of the months of January, February, and March that show the expected results from implementing the proposed changes. (Input all amounts as positive values. Omit the "$" sign in your response.)

LILLIPUT COMPANY Budgeted Income Statement For Months of January, February, and March
January February March
(Click to select)DepreciationSalesInterest expenseSales commissionsAdvertising $ $ $
(Click to select)DepreciationInterest expenseSales commissionsCost of goods soldAdvertising
(Click to select)Gross lossGross profit
Expenses
(Click to select)Cost of goods soldSales commissionsRent expenseInterest expenseSales
(Click to select)SalesRent expenseCost of goods soldAdvertisingInterest expense
(Click to select)SalesUtilities expenseStore rentInterest expenseCost of goods sold
(Click to select)Rent expenseSalesInterest expenseCost of goods soldAdministrative salaries
(Click to select)Rent expenseInterest expenseSalesCost of goods soldDepreciation
(Click to select)Other expensesInterest expenseSalesCost of goods soldRent expense
Total expenses
(Click to select)Net profitNet loss $ $ $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting Information Systems

Authors: Patrick R. Wheeler, Ulric J. Gelinas, Richard B. Dull, Dull Gelinas Wheeler

International 10th Edition

017035539X, 9780170355391

More Books

Students also viewed these Accounting questions

Question

Describe the BellMagendie Law and how it was discovered.

Answered: 1 week ago