Problem 13-52 (Algo) Estimate Cash from Operations (LO 13-5) The following information is available for year 1 for Pepper Products $9.500, $ 158,000 142,480 327,600 999,00 Sales revenue (220,000 units) Manufacturing costs Materials Variable Cashcoots Fred cash costs Depreciation (red) Marketing and administrative costs Marketing (variable, cash) Marketing depreciation Administrative (fixed, cash Administrative depreciation Total costs Operating profits 432,400 159,600 519,200 34,800 $2.523,000 5477,000 All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected to fall by 4 percent, but prices are expected to me by 18 percent Material costs per unit are expected to increase by 12 percent. Other unit variable manufacturing costs are expected to decrease by 12 percent per unit. Fixed cash costs are expected to increase by 6 percent Help Save & Exit Required: Estimate the cash from operations expected in year 2. (Do not round intermediate calculations. Round your final answers to the nearest whole dollar amounts.) PEPPER PRODUCTS Cinh Basis Budgeted Income Statement For Year 2 Sales revenue Manufacturing costs (cash Materials Other variable costs Food cash costs Depreciation Total cash manufacturing costs $ Marketing and administrative costs Administrative (fixed, cash) Marketing depreciation Administrative (fixed, cash) Total cash marketing and administrative costs S 0 0 Saved 11 0.7 points $ Sales savenue Manufacturing costs (cash); Materials Other variable costs Fixed cash costs Depreciation Total cash manufacturing costs Marketing and administrative costs: Administrative (fixed, cash) Marketing depreciation Administrative (fixed, cash) Total cash marketing and administrative costs Total cash costs Cash operating profit 0 Rotoronice $ 0 $ 0 >