Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Merline Manufacturing makes its product for $70 per unit and sells it for $138 per unit. The sales staff receives a 10% commission on the

Merline Manufacturing makes its product for $70 per unit and sells it for $138 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 $ 1,380,000
Cost of goods sold 700,000
Gross profit 680,000
Operating expenses
Sales commissions (10%) 138,000
Advertising 216,000
Store rent 24,800
Administrative salaries 44,000
DepreciationOffice equipment 54,000
Other expenses 12,800
Total expenses 489,600
Net income $ 190,400

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 $123 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 $70 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

Accounts payable

Accounts receivable

Accumulated depreciation

Administrative salaries expense

Advertising expense

Bank loan payable

Gross profit

Gross loss

Expenses
Sales commissions 0
Advertising
Store rent
Administrative salaries
DepreciationOffice equipment
Other expenses
Total expenses 0 0 0

Net income

Net loss

$0 $0 $0

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_2

Step: 3

blur-text-image_3

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

Management And Cost Accounting

Authors: Charles T. Horngren, George Foster, Srikant M. Datar

3rd Edition

0273687514, 978-0273687511

More Books

Students also viewed these Accounting questions

Question

Should civil service employees be allowed to unionize? Why?

Answered: 1 week ago