The following information is available for Fairmount Industries from year 1 operations: Sales revenue (61,000 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 (losses) $ 1,715,000 $ 256,000 561,000 343,000 176,000 187,000 57,000 178,000 23,000 $ 1,781,000 $ (66,000) All depreciation charges are fixed. Old manufacturing equipment with an annual depreciation charge of $38,000 will be fully depreciated by the end of year 1 and will not be replaced with new equipment because it is still operating to specification. Sales volume is expected to decrease by 2 percent. Sales price is expected to increase by 8 percent. On a per-unit basis, expectations are that materials costs will decrease by 5 percent and variable manufacturing cash costs will increase by 4 percent. Fixed cash manufacturing costs are expected to increase by 12 percent. Variable marketing costs will change with volume. Administrative cash costs are expected to decrease by 15 percent. Inventories are kept at zero. Fairmount Industries operates on a cash basis. No change is expected in marketing or administrative depreciation Required: Prepare a budgeted income statement for year 2 Note: Do not round intermediate calculations. Round your final answers to the nearest whole dollar amounts. Sales revenue Fairmount Industries Budgeted Income Statement For Year 2 63.776 Manufacturing costs Variable marketing costs will change with volume. Administrative cash costs are expected to decrease by 15 percent. Inventories are kept at zero. Fairmount Industries operates on a cash basis. No change is expected in marketing or administrative depreciation. Required: Prepare a budgeted income statement for year 2 Note: Do not round intermediate calculations. Round your final answers to the nearest whole dollar amounts. Fairmount Industries Budgeted Income Statement Sales revenue Manufacturing costs Materials Variable cash costs Fixed cash costs Depreciation (fixed) For Year 2 $ 63,776 Total manufacturing costs $ Marketing and administrative costs: Marketing (variable, cash) Marketing depreciation Administrative (faced, cash) Administrative depreciation Administrative (fixed cash) Total marketing and administrative costs Total costs Operating loss 0 0