The following information is available for year 1 for Pepper Products: $2,200,000 $ 131,000 112,000 258,000 787,800 Sales revenue (110,000 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 332,000 117,000 398,000 59,000 $2,194,000 $ 6,000 All depreciation charges are fixed and are expected to remain the same for year 2 Sales volume is expected to fall by 7 percent, but prices are expected to rise by 10 percent. Material costs per unit are expected to increase by 14 percent Other unit variable manufacturing costs are expected to decrease by 5 percent per unit. Fixed cash costs are expected to increase by 6 percent Variable marketing costs will change with unit volume. Administrative cash costs are expected to increase by 7 percent. Inventories are kept at zero. Pepper Products operates on a cash basis. Required: Prepare a budgeted income statement for year 2. (Do not round intermediate calculations. Round your final answers to the nearest whole dollar amounts.) Required: Prepare a budgeted income statement for year 2. (Do not round intermediate calculations. Round your final answers to the nearest whole dollar amounts.) PEPPER PRODUCTS Budgeted Income Statement For Year 2 Manufacturing costs Materials Other variable costs Fixed cash costs Depreciation (foxed) Total manufacturing costs Marketing and administrative costs Marketing (variable, cash) Marketing depreciation Administrative (foed, cash) Administrative depreciation Total marketing and administrative costs Total costs Operating profit