Problem 22-3A Manufacturing: Preparation and analysis of budgeted income statements LO P3

Merline Manufacturing makes its product for $75 per unit and sells it for $150 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	$	2,250,000
Cost of goods sold		1,125,000
Gross profit		1,125,000
Operating expenses
Sales commissions (10%)		225,000
Advertising		250,000
Store rent		30,000
Administrative salaries		45,000
DepreciationOffice equipment		50,000
Other expenses		10,000
Total expenses		610,000
Net income	$	515,000

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 items selling price is reduced to $125 per unit and advertising expenses are increased by 15% and remain at that level for all three months. The cost of its product will remain at $75 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 (in dollars) MERLINE MANUFACTURING Screen Shot 2 Budgeted Income Statement For Months of January, February, and March, 2018 March January February Expenses Sales commissions Advertising Store rent Administrative salaries Depreciation-Office equipment Other expenses Total expenses 0 0 0 $ $ $ 0 0 0