Revenue (200,000 units)                                           $1,600,000                         Manufacturing costs:                         Materials cash costs                                                       100,000                         Variable overhead cash costs                                           80,000                         Fixed overhead cash costs                                              125,000                         Manufacturing depreciation                                           300,000

Corporate Fin Focused Approach
5th Edition
ISBN:9781285660516
Author:EHRHARDT
Publisher:EHRHARDT
Chapter2: Financial Statements, Cash Flow, And Taxes
Section: Chapter Questions
Problem 14SP
icon
Related questions
icon
Concept explainers
Topic Video
Question

(12 pts) 8.       The following information is available for 2022 for Anderson Incorporated:

 

                        Revenue (200,000 units)                                           $1,600,000

                        Manufacturing costs:

                        Materials cash costs                                                       100,000

                        Variable overhead cash costs                                           80,000

                        Fixed overhead cash costs                                              125,000

                        Manufacturing depreciation                                           300,000

                        Marketing and administrative costs:

                        Variable marketing cash costs                                        200,000

                        Marketing depreciation                                                    50,000

                        Administrative           cash costs                                               180,000

                        Administrative depreciation                                             20,000

                        Total costs                                                                 $1,055,000
                        Operating income                                                        $545,000

 

All depreciation charges are expected to remain the same for 2023.  Sales volume is expected to increase by 30 percent, but prices are expected to fall by 8 percent.  Material cash costs are expected to decrease by 15 percent.  Variable manufacturing overhead cash costs are expected to decrease by 8 percent per unit.  Fixed manufacturing cash overhead costs are expected to increase by 12 percent.

 

Variable marketing cash costs change with volume.  Administrative cash costs are expected to increase by 8 percent.  Inventories are kept at zero.

 

Required:

      Prepare a budgeted income statement for 2023.

 

 

Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Costing Systems
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning