Question

Gulf States Manufacturing has the following data from year 1 operations, which are to be used...

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.

1.

Required information

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.)

0 0
Add a comment Improve this question Transcribed image text
Know the answer?
Add Answer to:
Gulf States Manufacturing has the following data from year 1 operations, which are to be used...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Gulf States Manufacturing has the following data from year 1 operations, which are to be used...

    Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates: Sales revenues (14,000 units) $ 1,260,000 Manufacturing costs Materials $ 225,000 Variable cash costs 307,000 Fixed cash costs 123,000 Depreciation (fixed) 151,000 Marketing and administrative costs Marketing (variable, cash) 160,000 Marketing depreciation 39,000 Administrative (fixed, cash) 156,000 Administrative depreciation $ 14,000 Total costs $ 1,175,000 Operating profits $ 85,000 All depreciation charges are fixed. Old manufacturing equipment with...

  • Would be helpful if you show in excel with calculations Gulf States Manufacturing has the following...

    Would be helpful if you show in excel with calculations Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates: 14 Required Information The following information applies to the questions displayed below.] 10 point Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates: Eeck $1,800,000 Sales revenues (20,000 units) Manufacturing costs Materials Variable cash costs...

  • book contents p to pg go 13-48. Estimate Cash from Operations (LO 13 5) Refer to...

    book contents p to pg go 13-48. Estimate Cash from Operations (LO 13 5) Refer to the data in Problem 13-47. Estimate the cash from operations expected in year 2 13-49. Prepare Budgeted Financial Statements (LO 13 4, 6) eXcel Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates: $2,500,000 Sales revenue (37,500 units)... .. Manufacturing costs Materials.. $400,000 545,000 216,000 267,000 Variable cash costs Fixed cash...

  • The following information is available for year 1 for Pepper Products: $2,900,000 $ 168,000 152,400 327,600...

    The following information is available for year 1 for Pepper Products: $2,900,000 $ 168,000 152,400 327,600 989,000 Sales revenue (200,000 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 412,400 149,600 509,200 64,800 $2,773,000 $ 127,000 All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected to fall by 4...

  • The following information is available for year 1 for Pepper Products:      Sales revenue (210,000 units)...

    The following information is available for year 1 for Pepper Products:      Sales revenue (210,000 units) $ 3,150,000 Manufacturing costs Materials $ 168,000 Variable cash costs 142,400 Fixed cash costs 337,600 Depreciation (fixed) 1,009,000 Marketing and administrative costs Marketing (variable, cash) 412,400 Marketing depreciation 159,600 Administrative (fixed, cash) 509,200 Administrative depreciation 84,800 Total costs $ 2,823,000 Operating profits $ 327,000      All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected...

  • The following information is available for year 1 for Pepper Products:      Sales revenue (210,000 units)...

    The following information is available for year 1 for Pepper Products:      Sales revenue (210,000 units) $ 3,150,000 Manufacturing costs Materials $ 168,000 Variable cash costs 142,400 Fixed cash costs 327,600 Depreciation (fixed) 989,000 Marketing and administrative costs Marketing (variable, cash) 422,400 Marketing depreciation 159,600 Administrative (fixed, cash) 509,200 Administrative depreciation 84,800 Total costs $ 2,803,000 Operating profits $ 347,000      All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected...

  • The following information is available for year 1 for Pepper Products:    Sales revenue (200,000 units)...

    The following information is available for year 1 for Pepper Products:    Sales revenue (200,000 units) $ 2,850,000 Manufacturing costs Materials $ 168,000 Variable cash costs 142,400 Fixed cash costs 327,600 Depreciation (fixed) 999,000 Marketing and administrative costs Marketing (variable, cash) 422,400 Marketing depreciation 149,600 Administrative (fixed, cash) 509,200 Administrative depreciation 74,800 Total costs $ 2,793,000 Operating profits $ 57,000    All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected...

  • The following information is available for year 1 for Pepper Products:      Sales revenue (200,000 units)...

    The following information is available for year 1 for Pepper Products:      Sales revenue (200,000 units) $ 3,000,000 Manufacturing costs Materials $ 168,000 Variable cash costs 142,400 Fixed cash costs 317,600 Depreciation (fixed) 989,000 Marketing and administrative costs Marketing (variable, cash) 432,400 Marketing depreciation 149,600 Administrative (fixed, cash) 519,200 Administrative depreciation 74,800 Total costs $ 2,793,000 Operating profits $ 207,000      All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected...

  • The following information is available for year 1 for Pepper Products:    Sales revenue (240,000 units)...

    The following information is available for year 1 for Pepper Products:    Sales revenue (240,000 units) $ 3,840,000 Manufacturing costs Materials $ 226,000 Variable cash costs 192,000 Fixed cash costs 442,000 Depreciation (fixed) 1,348,000 Marketing and administrative costs Marketing (variable, cash) 570,000 Marketing depreciation 202,000 Administrative (fixed, cash) 687,000 Administrative depreciation 101,000 Total costs $ 3,768,000 Operating profits $ 72,000     All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected...

  • The following information is available for year 1 for Pepper Products: $2,760,000 $ Sales revenue (120,000...

    The following information is available for year 1 for Pepper Products: $2,760,000 $ Sales revenue (120,000 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 164,000 140,000 323,000 985,000 416,000 147,000 500,000 74.000 52, 749,000 $ 11,000 All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected to fall by...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT