80.2K

Verified Solution

Link Copied!

Merline Manufacturing makes its product for $55 per unit and sells it for $141 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 Decenber 31, 2019 Sales $1,410,000 Cost of goods sold 550,000 Gross profit 860,000 Operating expenses Sales commissions (104) 141,000 Advertising 222,000 Store rent 25,100 Administrative salaries 45,500 Depreciation Office equipment 55,500 Other expenses 13,100 Total expenses 502,200 Net income $ 357,800 Management expects December's results to be repeated in January, February, and March of 2020 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 $126 per unit and advertising expenses are increased by 10% and remain at that level for all three months. The cost of its product will remain at $55 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 the expected results from Implementing the proposed changes. 2. Is net Income for March expected to increase with the proposed strategy changes? Complete this question by entering your answers in the tabs below. Required 1 Required 2 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..) Required 1 Required 2 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, 2020 January February March Budgeted sales (in dollars) MERLINE MANUFACTURING Budgeted Income Statement For Months of January, February, and March, 2020 January February March Expenses Sales commissions Advertising Store rent Administrative salaries Depreciation Office equipment Other expenses Total expenses Total expenses Net income 202,200 $ 357,800 Management expects December's results to be repeated in January, February, and March of 2020 without any changes ir Management, however, has an alternative plan. It believes that unit sales will increase at a rate of 10% each month for the months (beginning with January) if the item's selling price is reduced to $126 per unit and advertising expenses are increas and remain at that level for all three months. The cost of its product will remain at $55 per unit, the sales staff will continue 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 the expected re implementing the proposed changes. 2. Is net income for March expected to increase with the proposed strategy changes? Complete this question by entering your answers in the tabs below. Required 1 Required 2 Is net income for March expected to increase with the proposed strategy changes? Is net income for March expected to increase with the proposed strategy changes?

Answer & Explanation Solved by verified expert

See Answer