Question
Coyle Manufacturing reports the following information for year 1: Sales revenue (76,000 units) $ 5,370,000 Manufacturing costs Materials $ 318,000 Variable cash costs 256,000 Fixed
Coyle Manufacturing reports the following information for year 1:
Sales revenue (76,000 units) | $ 5,370,000 |
---|---|
Manufacturing costs | |
Materials | $ 318,000 |
Variable cash costs | 256,000 |
Fixed cash costs | 606,000 |
Depreciation (fixed) | 1,816,000 |
Marketing and administrative costs | |
Marketing (variable, cash) | 920,000 |
Marketing depreciation | 285,000 |
Administrative (fixed, cash) | 932,000 |
Administrative depreciation | 150,000 |
Total costs | $ 5,283,000 |
Operating profits (losses) | $ 87,000 |
All depreciation charges are fixed. Manufacturing depreciation is expected to increase by 10 percent in year 2. Marketing and administrative depreciation are expected to remain the same for year 2. Sales volume is expected to increase by 5 percent, but prices are expected to fall by 10 percent. Materials costs per unit are expected to decrease by 8 percent. Unit variable cash manufacturing costs are expected to increase by 15 percent. Fixed cash costs are expected to increase by 6 percent.
Variable marketing costs will change with unit volume. Administrative cash costs are expected to decrease by 10 percent. Inventories are kept at zero. Coyle Manufacturing operates on a cash basis.
Required:
Prepare a budgeted income statement for year 2 for Coyle Manufacturing.
Note: Do not round intermediate calculations. Round your final answers to the nearest whole dollar amounts.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started