Cameron Parts has the following data from year 1 operations, which are to be used for developing year 2 budget estimates:

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

Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

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.

Money-back guarantee

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 more

Zero-plagiarism guarantee

Each 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 more

Free-revision policy

Thanks 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 more

Privacy policy

Your 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 more

Fair-cooperation guarantee

By 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