Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Principles Of Financial Accounting

Authors: Jerry J. Weygandt, Lorena Mitrione, Michaela Rankin, Keryn Chalmers, Paul D. Kimmel

3rd Edition

0730302296, 978-0730302292

More Books

Students also viewed these Accounting questions

Question

(1), 4761.

Answered: 1 week ago