in the 2021 the following occured:

sales revenue was $800,000 and 80 golf carts were sold

the labour/material for each cart is $2500

the rent for the holf cart factory is $50,000 per year

the sales team is outsourced and charges $100,per year and takes a commission of 20%of the sale price per cart

Budget for 2022 has the followinc

30%increase in prive and 100 golf carts to be sold

the material/labour for each cart is expected to increase by 10%

no change to rent

the sales team will increae rhe salary fo $110,000 per year but will continue to charge a commission of 20% of the 2022 sale price per cart.

calculate