90.2K

Verified Solution

Link Copied!

Merline Manufacturing makes its product for $75 per unit and sells it for $150 per unit. The sales staff receives a commission of 10% of sales. Its December income statement follows. $ 2,250,000 1,125,000 1,125,000 MERLINE MANUFACTURING Income Statement For Month Ended December 31 Sales Cost of goods sold Gross profit Selling, general, and administrative expenses Sales commissions (108) Advertising Office rent Administrative salaries Depreciation-office equipment Office Insurance Net income $ 225,000 250,000 30,000 45,000 50,000 10,000 610,000 $ 515,000 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 $125 per unit and advertising is increased to $287,500 per month, sales units will be 16,500 for January, 18,150 for February, and 19,965 for March. 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. show res from implementing Required: Prepare budgeted inco statements for each of the months of January, February, and March 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. Prepare budgeted income statements for each of the months of January, February, and March that show results from implementing the proposed plan. (Enter your final answers in whole dollars.) MERLINE MANUFACTURING Budgeted Sales January February March Budgeted sales (in units) Budgeted selling price per unit Budgeted sales in dollars) MERLINE MANUFACTURING Budgeted Income Statement January February March Selling, general, and admin. expenses Sales commissions Advertising Office rent Administrative salaries Depreciation Office equipment Office insurance Total expenses 0 0 0 $ 0 $ 0 $ 0

Answer & Explanation Solved by verified expert

See Answer