Lilliput, a one-product mail-order firm, buys its product for $60 per unit and sells it for $130 per unit. The sales staff receives a 10% commission on the sale of each unit. Its December income statement follows.

Management expects December€™s results to be repeated in January, February, and March of 2012 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 $115 per unit and advertising expenses are increased by 25% and remain at that level for all three months. The cost of its product will remain at $60 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. Use a three-column format, with one column for each month.
Analysis Component
2. Use the budgeted income statements from part 1 to recommend whether management should implement the proposed changes.Explain.

Transcribed Image Text:

LILLIPUT COMPANY Income Statement For Month Ended December 31,2011 Sales Cost of goods sold Gross profit .. ._. Expenses $1.300,000 600,000 700,000 . 130,000 200,000 24,000 40,000 50,000 2,000 456,000 244,000 Advertising Store rent Administrative salarles Other expenses Total expenses Net Income