dies. income statement follows. sales Cost of goods sold Gross profit MERLINE MANUFACTURING Income Statement For Month Ended December 31 Selling, general, and administrative expenses sales commissions (10%) Advertising office rent Administrative salaries Depreciation-office equipment office Insurance Net income $ 144,000 228,000 25,400 47,000 57,000 13,400 $ 1,440,000 700,000 740,000 514,800 $ 225,200 Management expects December's results to be repeated in January, February, and March without any changes in strategy. Management, however, has an alternative plan. It belleves that if the unit selling price is reduced to $129 per unit and advertising is Increased to $285,000 per month, sales units will be 11,000 for January, 12,100 for February, and 13,310 for March. 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: 1. Prepare budgeted Income statements for each of the months of January, February, and March that show results from Implementing the proposed plan. 2. For the proposed plan, Is Income In March budgeted to be higher than Income in December? Complete this question by entering your answers in the tabs below.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

h11

Merline Manufacturing makes its product for $70 per unit and sells it for $144 per unit. The sales staff receives a commission of 10% of
sales. Its December Income statement follows.
Sales
Cost of goods sold
Gross profit
Selling, general, and administrative expenses
Sales commissions (10%)
Advertising
office rent
Administrative salaries
Depreciation office equipment
office Insurance
Net income
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31
$ 144,000
228,000
Required 1 Required 2
25,400
47,000
57,000
13,400
Management expects December's results to be repeated in January, February, and March without any changes in strategy.
Management, however, has an alternative plan. It believes that if the unit selling price is reduced to $129 per unit and advertising is
Increased to $285,000 per month, sales units will be 11,000 for January, 12,100 for February, and 13,310 for March. 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.
Budgeted sales (in dollars)
Required:
1. Prepare budgeted Income statements for each of the months of January, February, and March that show results from
Implementing the proposed plan.
2. For the proposed plan, Is Income In March budgeted to be higher than Income In December?
Complete this question by entering your answers in the tabs below.
$ 1,440,000
700,000
740,000
Prepare budgeted income statements for each of the months of January, February, and March that show results from
implementing the proposed plan.
Note: Enter your final answers in whole dollars.
MERLINE MANUFACTURING
Budgeted Sales
January
514,800
$ 225,200
MERLINE MANUFACTURING
Budgeted Income Statement
January
February
February
March
March
Transcribed Image Text:Merline Manufacturing makes its product for $70 per unit and sells it for $144 per unit. The sales staff receives a commission of 10% of sales. Its December Income statement follows. Sales Cost of goods sold Gross profit Selling, general, and administrative expenses Sales commissions (10%) Advertising office rent Administrative salaries Depreciation office equipment office Insurance Net income MERLINE MANUFACTURING Income Statement For Month Ended December 31 $ 144,000 228,000 Required 1 Required 2 25,400 47,000 57,000 13,400 Management expects December's results to be repeated in January, February, and March without any changes in strategy. Management, however, has an alternative plan. It believes that if the unit selling price is reduced to $129 per unit and advertising is Increased to $285,000 per month, sales units will be 11,000 for January, 12,100 for February, and 13,310 for March. 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. Budgeted sales (in dollars) Required: 1. Prepare budgeted Income statements for each of the months of January, February, and March that show results from Implementing the proposed plan. 2. For the proposed plan, Is Income In March budgeted to be higher than Income In December? Complete this question by entering your answers in the tabs below. $ 1,440,000 700,000 740,000 Prepare budgeted income statements for each of the months of January, February, and March that show results from implementing the proposed plan. Note: Enter your final answers in whole dollars. MERLINE MANUFACTURING Budgeted Sales January 514,800 $ 225,200 MERLINE MANUFACTURING Budgeted Income Statement January February February March March
Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education