All depreciation charges are fixed. Old manufacturing equipment with an annual d
ID: 2777055 • Letter: A
Question
All depreciation charges are fixed. Old manufacturing equipment with an annual depreciation charge of $14,550 will be replaced in year 2 with new equipment that will incur an annual depreciation charge of $21,000. Sales volume and prices are expected to increase by 12 percent and 6 percent, respectively. On a per unit basis, expectations are that materials costs will increase by 10 percent and variable manufacturing costs will decrease by 4 percent. Fixed manufacturing cash costs are expected to decrease by 7 percent.
Variable marketing costs will change with volume. Administrative cash costs are expected to increase by 8 percent. Inventories are kept at zero. Cameron operates on a cash basis.
Prepare a budgeted income statement for year 2. (Do not round intermediate calculations. Round your answers to the nearest dollar amount.) Please folow this format:
Sales Revenue:
Materials
Variable Cash Costs
Fixed Cash Costs
Depreciation
marketing
marketing depreciation
administrative
administrative Depreciation
Total Costs
Operating Profit
Cameron Parts has the following data from year 1 operations, which are to be used for developing year 2 budget estimates:Explanation / Answer
Statement showing Income Particulars Amount Sales Volume 14,000.00 Sales Pice 94.89 Sales Revenue 1,328,476.80 Total Revenue 1,328,476.80 Materials (245,784.00) Variable cash costs (291,755.52) Fixed Costs (100,440.00) Depreciation (139,950.00) Variable marketing costs (159,600.00) Marketing Depreciation (33,900.00) Admin Costs (145,978.20) Admin Depr (12,600.00) Total Costs (1,130,007.72) Operating profit 198,469.08
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.