Olympus, Inc., manufactures three models of mattresses: the Sleepeze, the Plushette, and the Ultima. Forecast sales for next year are 15,140 for the Sleepeze, 11,960 for the Plushette, and 5,370 for the Ultima. Gene Dixon, vice president of sales, has provided the following information:

Salaries for his office (including himself at $66,750, a marketing research assistant at $41,950, and an administrative assistant at $24,150) are budgeted for $132,850 next year.

Depreciation on the offices and equipment is $22,250 per year.

Office supplies and other expenses total $23,850 per year.

Advertising has been steady at $21,450 per year. However, the Ultima is a new product and will require extensive advertising to educate consumers on the unique features of this high-end mattress. Gene believes the company should spend 20 percent of first-year Ultima sales for a print and television campaign.

Commissions on the Sleepeze and Plushette lines are 5 percent of sales. These commissions are paid to independent jobbers who sell the mattresses to retail stores.

Last year, shipping for the Sleepeze and Plushette lines averaged $55 per unit sold. Gene expects the Ultima line to ship for $75 per unit sold since this model features a larger mattress.

Suppose that Gene is considering three sales scenarios as follows:

	Pessimistic			Expected			Optimistic
	Price	Quantity		Price	Quantity		Price	Quantity
Sleepeze	$187	12,500		$212	15,140		$212	18,010
Plushette	296	10,170		347	11,960		356	14,500
Ultima	940	1,930		1,010	5,370		1,240	5,370

Suppose Gene determines that next year's Sales Division activities include the following:

Researchresearching current and future conditions in the industry

Shippingarranging for shipping of mattresses and handling calls from purchasing agents at retail stores to trace shipments and correct errors

Jobberscoordinating the efforts of the independent jobbers who sell the mattresses

Basic adsplacing print and television ads for the Sleepeze and Plushette lines

Ultima adschoosing and working with the advertising agency on the Ultima account

Office managementoperating the Sales Division office

The percentage of time spent by each employee of the Sales Division on each of the above activities is given in the following table:

	Gene		Research Assistant		Administrative Assistant
Research	-		70	%	-
Shipping	30	%	-		25	%
Jobbers	10		15		15
Basic ads	-		15		40
Ultima ads	35		-		5
Office management	25		-		15

Additional information is as follows:

Depreciation on the office equipment belongs to the office management activity.

Of the $23,850 for office supplies and other expenses, $5,400 can be assigned to telephone costs which can be split evenly between the shipping and jobbers' activities. An additional $2,100 per year is attributable to Internet connections and fees, and the bulk of these costs (70 percent) are assignable to research. The remainder is a cost of office management. All other office supplies and costs are assigned to the office management activity.

Required:

Question Content Area

1. Prepare an activity-based budget for next year by activity. Use the expected level of sales activity. If required, round answers to the nearest dollar.

Olympus, Inc. Activity-Based Budget For Next Year

Research:
SalariesTelephoneShip SleepezeCommissionsAdvertising	$- Select -
Internet connectionsTelephoneShip SleepezeCommissionsAdvertising	- Select -	$- Select -
Shipping:
CommissionsAdvertisingDepreciationOffice SuppliesSalaries	$- Select -
CommissionsAdvertisingDepreciationOffice SuppliesTelephone	- Select -
CommissionsAdvertisingDepreciationOffice SuppliesShip Sleepeze	- Select -
CommissionsAdvertisingDepreciationOffice SuppliesShip Plushette	- Select -
CommissionsAdvertisingDepreciationOffice SuppliesShip Ultima	- Select -	- Select -
Jobbers:
DepreciationOffice SuppliesShip SleepezeSalariesShip Ultima	$- Select -
DepreciationOffice SuppliesShip SleepezeTelephoneShip Ultima	- Select -
DepreciationOffice SuppliesShip SleepezeCommissionsShip Ultima	- Select -	- Select -
Basic ads:
DepreciationOffice SuppliesShip SleepezeShip UltimaSalaries	$- Select -
DepreciationOffice SuppliesShip SleepezeShip UltimaAdvertising	- Select -	- Select -
Ultima ads:
DepreciationOffice SuppliesShip SleepezeShip UltimaSalaries	$- Select -
DepreciationOffice SuppliesShip SleepezeShip UltimaAdvertising	- Select -	- Select -
Office management:
SalariesInternet connectionsAdvertisingShip Ultima	$- Select -
DepreciationSalariesInternet connectionsAdvertisingShip Ultima	- Select -
Ship SleepezeSalariesInternet connectionsOffice SuppliesShip Ultima	- Select -	- Select -
Total			$fill in the blank 03dfe3056033034_41

Question Content Area

2. On the basis of the budget prepared in Requirement 1, advise Gene regarding actions that might be taken to reduce expenses.

Gene should focus on the most costly activities: salaries, Ultima advertising and commissions to jobbers.Gene should focus on the most costly activities: shipping, basic advertising and commissions to jobbers.Gene should focus on the most costly activities: shipping, Ultima advertising and commissions to jobbers.