Answered>Order 8383

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