The following information is available for year 1 for Dancer Components:
|
|
|
| Revenues (220,000 units) |
$ |
3,190,000 |
|
|
|
| Manufacturing costs |
|
|
| Materials |
$ |
170,000 |
| Variable cash costs |
|
138,900 |
| Fixed cash costs |
|
330,900 |
| Depreciation (fixed) |
|
992,000 |
| Marketing and administrative costs |
|
|
| Marketing (variable, cash) |
|
432,100 |
| Marketing depreciation |
|
140,200 |
| Administrative (fixed, cash) |
|
504,000 |
| Administrative depreciation |
|
72,800 |
|
|
|
| Total costs |
$ |
2,780,900 |
|
|
|
| Operating profits |
$ |
409,100 |
|
|
|
|
|
All depreciation charges are fixed and are expected to remain the same for year 2. Sales volume is expected to increase by 20 percent, but prices are expected to fall by 6 percent. Material costs per unit are expected to decrease by 8 percent. Other unit variable manufacturing costs are expected to decrease by 2 percent per unit. Fixed manufacturing costs are expected to increase by 5 percent.
|
|
Variable marketing costs will change with volume. Administrative cash costs are expected to increase by 10 percent. Inventories are kept at zero. Dancer operates on a cash basis.
|
| Required: |
|
Estimate the cash from operations expected in year 2
|