Question
Merline Manufacturing makes its product for $65 per unit and sells it for $143 per unit. The sales staff receives a 10% commission on the
Merline Manufacturing makes its product for $65 per unit and sells it for $143 per unit. The sales staff receives a 10% commission on the sale of each unit. Its December income statement follows.
MERLINE MANUFACTURING Income Statement For Month Ended December 31, 2017 | |||
Sales | $ | 1,430,000 | |
Cost of goods sold | 650,000 | ||
Gross profit | 780,000 | ||
Operating expenses | |||
Sales commissions (10%) | 143,000 | ||
Advertising | 226,000 | ||
Store rent | 25,300 | ||
Administrative salaries | 46,500 | ||
DepreciationOffice equipment | 56,500 | ||
Other expenses | 13,300 | ||
Total expenses | 510,600 | ||
Net income | $ | 269,400 | |
Management expects Decembers results to be repeated in January, February, and March of 2018 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 $128 per unit and advertising expenses are increased by 20% and remain at that level for all three months. The cost of its product will remain at $65 per unit, the sales staff will continue to earn a 10% commission, and the remaining expenses will stay the same. Required: Prepare budgeted income statements for each of the months of January, February, and March that show the expected results from implementing the proposed changes. (Enter your final answers in whole dollars.)
MERLINE MANUFACTURING | ||||||
Budgeted Sales | ||||||
For Months of January, February, and March, 2018 | ||||||
January | February | March | ||||
Budgeted sales (dollars) Budgeted sales (in units) | ||||||
Budgeted sales (in units) Budgeted selling price per unit | ||||||
Budgeted sales (in dollars) | ||||||
MERLINE MANUFACTURING | ||||||
Budgeted Income Statement | ||||||
For Months of January, February, and March, 2018 | ||||||
January | February | March | ||||
Accounts payable Accounts receivable Accumulated depreciation Administrative salaries expense Advertising expense Bank loan payable Cash Common stock Cost of goods sold Depreciation expense Equipment Income tax expense Income taxes payable Interest expense Inventory Office salaries expense Other expenses Retained earnings Salaries payable Sales Sales commissions expense Store rent expense | ||||||
Accounts payable Accounts receivable Accumulated depreciation Administrative salaries expense Advertising expense Bank loan payable Cash Common stock Cost of goods sold Depreciation expense Equipment Income tax expense Income taxes payable Interest expense Inventory Office salaries expense Other expenses Retained earnings Salaries payable Sales Sales commissions expense Store rent expense | ||||||
Gross profit Gross loss | ||||||
Expenses | ||||||
Sales commissions | ||||||
Advertising | ||||||
Store rent | ||||||
Administrative salaries | ||||||
DepreciationOffice equipment | ||||||
Other expenses | ||||||
Total expenses | ||||||
Net income Net loss | $ | $ | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started