The following information is available for year 1 for Pepper Products:

Sales revenue (290,000 units)	$	8,410,000
Manufacturing costs
Materials	$	496,000
Variable cash costs		421,000
Fixed cash costs		970,000
Depreciation (fixed)		2,958,000
Marketing and administrative costs
Marketing (variable, cash)		1,250,000
Marketing depreciation		444,000
Administrative (fixed, cash)		1,510,000
Administrative depreciation		221,000
Total costs	$	8,270,000
Operating profits	$	140,000

All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected to fall by 3 percent, but prices are expected to rise by 11 percent. Material costs per unit are expected to increase by 10 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 3 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.)

Need help with the figuring out the operating profit and other variable cost.

Answer is not complete. $ 9,055,047 PEPPER PRODUCTS Budgeted Income Statement For Year 2 Sales revenue Manufacturing costs: Materials Other variable costs Fixed cash costs Depreciation (fixed) $ 529,232 1,028,200 2,958,000 $ 4,515,432 Total manufacturing costs Marketing and administrative costs: Marketing (variable, cash) Marketing depreciation Administrative (fixed, cash) Administrative depreciation $ 1,212,500 444,000 1,555,300 221,000 Total marketing and administrative costs Total costs Operating profit $ 3,432,800 $ 7,948,232