The Budgeted Income Statement for January, February and March

Question

Want to see more full solutions like this?

Answer 1

Question

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000

Conclusion

Conclusion: Hence, the Management should not implement the proposed changes.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

The following errors took place in journalizing and posting transactions:a. The payment of $3,125 from a customer on account was recorded as a debit to Cash and a credit toAccounts Payable.b. Advertising expense of $1,500 paid for the current month was recorded as a debit to MiscellaneousExpense and a credit to Advertising Expense.c. The purchase of supplies of $2,690 on the account was recorded as a debit to Office Equipment anda credit to Supplies.d. The receipt of $3,750 for services rendered was recorded as a debit to Accounts Receivable and acredit to Fees Earned.Required:Prepare journal entries to correct the errors.Each error correction carries equal marks.

Required:a) Journalize the following transactions using the direct write-off method of accounting foruncollectible receivables:Aug. 7. Received $175 from Roosevelt McLair and wrote off the remainder owed of $400 asuncollectible.Nov. 23. Reinstated the account of Roosevelt McLair and received $400 cash in full payment.b) Journalize the following transactions using the allowance method of accounting for uncollectiblereceivables:Feb. 12. Received $750 from Manning Wingard and wrote off the remainder owed of $2,000 asuncollectible.June 30. Reinstated the account of Manning Wingard and received $2,000 cash in full payment.Each journal carries equal marks

If someone tracks, tallys and totals a current liabilities for an accounting period, and then seeks to apply this value in a calculation to assess our liquidity, what’s the difference between the current ratio and the “acid-test” (or “quick”) ratio? Does the difference between these two metrics even matter?

Answer 2

Question

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000

Conclusion

Conclusion: Hence, the Management should not implement the proposed changes.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Question

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000

Conclusion

Conclusion: Hence, the Management should not implement the proposed changes.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Question

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000

Conclusion

Conclusion: Hence, the Management should not implement the proposed changes.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000

Conclusion

Conclusion: Hence, the Management should not implement the proposed changes.

Answer 6

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Answer 7

Chapter 22, Problem 3APSA

Requirement-1:

To determine

To prepare: The Budgeted Income Statement for January, February and March

Answer 8

Requirement-1:

Expert Solution

Answer to Problem 3APSA

Solution: The Budgeted Income Statement for January, February and March is as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Sales	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission	$ 206,250	$ 226,875	$ 249,563
Advertising	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses	$ 628,750	$ 649,375	$ 672,063

Net Income	$ 196,250	$ 258,125	$ 326,188

Answer 9

Requirement-1:

Expert Solution

Answer 10

Requirement-1:

Expert Solution

Answer 11

Expert Solution

Answer 12

Explanation of Solution

Explanation: The Budgeted Income Statement for January, February and March is prepared as follows:

MERLINE MANUFACTURING
Budgeted Income Statement
	January	February	March
Unit Sales (A)	16500	18150	19965
	(15000*110%)	(16500*110%)	(18150*110%)
Selling Price (B)	$ 125	$ 125	$ 125
Sales (C) = A*B =	$ 2,062,500	$ 2,268,750	$ 2,495,625
Cost of Goods Sold (D) = A*$75 =	$ 1,237,500	$ 1,361,250	$ 1,497,375
Gross Profit (E) = C-D =	$ 825,000	$ 907,500	$ 998,250
Operating Expenses:
Sales Commission (C*10%)	$ 206,250	$ 226,875	$ 249,563
Advertising (250000*115%)	$ 287,500	$ 287,500	$ 287,500
Store Rent	$ 30,000	$ 30,000	$ 30,000
Administrative expenses	$ 45,000	$ 45,000	$ 45,000
Depreciation-Office Equipment	$ 50,000	$ 50,000	$ 50,000
Other expenses	$ 10,000	$ 10,000	$ 10,000
Total Expenses (F)	$ 628,750	$ 649,375	$ 672,063

Net Income (E-F)	$ 196,250	$ 258,125	$ 326,188

Answer 13

Conclusion

Conclusion:

Hence, the budgeted net income for next three months shall be as follows:

	January	February	March
Net Income	$ 196,250	$ 258,125	$ 326,188

Answer 14

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000

Conclusion

Conclusion: Hence, the Management should not implement the proposed changes.

Answer 15

Requirement-2:

To determine

To determine: The decision to implement the proposed change

Answer 16

Requirement-2:

Expert Solution

Answer to Problem 3APSA

Solution: The Management should not implement the proposed changes.

Answer 17

Requirement-2:

Expert Solution

Answer 18

Requirement-2:

Expert Solution

Answer 19

Expert Solution

Answer 20

Explanation of Solution

Explanation: The Management should not implement the proposed changes because the budgeted net income for each month is less than the current net income of $515,000