13-1

All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected to fall by 7 percent, but prices are expected to rise by 18 percent. Material costs per unit are expected to increase by 14 percent. Other unit variable manufacturing costs are expected to decrease by 6 percent per unit. Fixed cash costs are expected to increase by 6 percent.

Variable marketing costs will change with unit volume. Administrative cash costs are expected to increase by 7 percent. Inventories are kept at zero. Pepper Products operates on a cash basis.

Required:

Prepare a budgeted income statement for year 2. (Do not round intermediate calculations.)

The following information is available for year 1 for Pepper Products: $3,240,000 $ 191,000 162,000 373,000 1,138,000 Sales revenue (180,000 units) Manufacturing costs Materials Variable cash costs Fixed cash costs Depreciation (fixed) Marketing and administrative costs Marketing (variable, cash) Marketing depreciation Administrative (fixed, cash) Administrative depreciation Total costs Operating profits 481,000 171,000 582,000 85,000 $3.183.000 $ 57,000 Required: Prepare a budgeted income statement for year 2. (Do not roun PEPPER PRODUCTS Budgeted Income Statement For Year 2 Sales revenue Manufacturing costs: Materials Marketing (variable, cash) Fixed cash costs Depreciation (fixed) Total manufacturing costs Marketing and administrative costs: Total marketing and administrative costs Total costs $ S