[The following information applies to the questions displayed below.]
Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates:
Sales revenues (21,500 units) | $ | 1,935,000 |
Manufacturing costs | ||
Materials | $ | 345,000 |
Variable cash costs | 471,000 | |
Fixed cash costs | 189,000 | |
Depreciation (fixed) | 233,000 | |
Marketing and administrative costs | ||
Marketing (variable, cash) | 244,000 | |
Marketing depreciation | 59,000 | |
Administrative (fixed, cash) | 236,000 | |
Administrative depreciation | $ | 21,000 |
Total costs | $ | 1,798,000 |
Operating profits | $ | 137,000 |
All depreciation charges are fixed. Old manufacturing equipment
with an annual depreciation charge of $15,450 will be replaced in
year 2 with new equipment that will incur an annual depreciation
charge of $21,900. Sales volume and prices are expected to increase
by 10 percent and 6 percent, respectively. On a per-unit basis,
expectations are that materials costs will increase by 8 percent
and variable manufacturing costs will decrease by 2 percent. Fixed
cash manufacturing costs are expected to decrease by 6 percent.
Variable marketing costs will change with volume. Administrative cash costs are expected to increase by 6 percent. Inventories are kept at zero. Gulf States operates on a cash basis.
1.
value:
10.00 points
Required information
Required:
Prepare a budgeted income statement for year 2. (Do not round intermediate calculations.)
Get Answers For Free
Most questions answered within 1 hours.