The writer is very fast, professional and responded to the review request fast also. Thank you.
Cameron Parts has the following data from year 1 operations, which are to be used for developing year 2 budget estimates:Revenues (12500 units) $1,119,000Manufacturing CostsMaterials 199,500Variable Cash Costs 271,350Fixed Cash Costs 108,000Depreciation (fixed) 133,500Marketing and Administrative costs Marketing (variable, cash) 142,500Marketing depreciation 33,900Administrative (fixed, cash) 135,165Administrative depreciation 2,600Total costs 1,036,515Operating profits 82,485All depreciation charges are fixed. Old manufacturing equipment with an annual depreciation charge of 14,550 will be replaced in year 2 with new equipment that will incur an annual depreciation charge of 21,000. Sales volme and prices are expected to increase by 12% and 6%, respectively. On a per unit basis, espectations are that materials costs will increase by 10% and variable manufacturing costs will decrease by 4%. Fixed manufacturing costs are expected to decrease by 7%. Variable marketing costs will change with volume. Administrative cash costs are expected to increase by 8%. Inventories are kept at zero. Cameron operates on a cash basis. Required:Prepare a budgeted income statement for year 2.My excel spreadsheet says everything I have is correct except my year 2 revenue (1119000*1.06*1.12=1328477) and my year 2 administrative costs (135165*1.08=145978). Please help. Thanks
Show more
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more