Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

[The following information applies to the questions displayed below.] Gulf States Manufacturing has the following data from year 1 operations, which are to be used

[The following information applies to the questions displayed below.]

Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates:

Sales revenues (16,000 units) $ 1,440,000
Manufacturing costs
Materials $ 257,000
Variable cash costs 351,000
Fixed cash costs 141,000
Depreciation (fixed) 173,000
Marketing and administrative costs
Marketing (variable, cash) 184,000
Marketing depreciation 45,000
Administrative (fixed, cash) 180,000
Administrative depreciation $ 16,000
Total costs $ 1,347,000
Operating profits $ 93,000

All depreciation charges are fixed. Old manufacturing equipment with an annual depreciation charge of $15,950 will be replaced in year 2 with new equipment that will incur an annual depreciation charge of $22,400. 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 2 percent. Fixed cash manufacturing 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. Gulf States operates on a cash basis.

image text in transcribed

Required: Prepare a budgeted income statement for year 2. (Do not round intermediate calculations.) Required: Estimate the cash from operations expected in year 2. (Do not round intermediate calculations.) GULF STATES MANUFACTURING Budgeted Income Statement For Year 2 GULF STATES MANUFACTURING Cash Basis Budgeted Income Statement For Year 2 Manufacturing costs: Manufacturing costs: Total manufacturing costs Marketing and administrative costs: Total manufacturing costs Marketing and administrative costs: Total marketing and administrative costs Total cash marketing and administrative costs Total cash costs Total costs

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Merchandising Math A Managerial Approach

Authors: Doris Kincade, Fay Gibson, Ginger Woodard

1st Edition

0130995886, 978-0130995889

More Books

Students also viewed these Accounting questions

Question

Let X be normally distributed with parameters and 2. Find Var(X).

Answered: 1 week ago