Gulf States Manufacturing has the following data from year 1 operations, which are to be used for developing year 2 budget estimates: Sales revenues (17,500 units) $ 1,575,000 Manufacturing costs Materials $ 281,000 Variable cash costs 383,000 Fixed cash costs 153,000 Depreciation (fixed) 189,000 Marketing and administrative costs Marketing (variable, cash) 196,000 Marketing depreciation 47,000 Administrative (fixed, cash) 188,000 Administrative depreciation $ 17,000 Total costs $ 1,454,000 Operating profits $ 121,000 All depreciation charges are fixed. Old manufacturing equipment with an annual depreciation charge of $15,050 will be replaced in year 2 with new equipment that will incur an annual depreciation charge of $21,500. Sales volume and prices are expected to increase by 7 percent and 3 percent, respectively. On a per-unit basis, expectations are that materials costs will increase by 5 percent and variable manufacturing costs will decrease by 2 percent. Fixed cash manufacturing costs are expected to decrease by 3 percent. Variable marketing costs will change with volume. Administrative cash costs are expected to increase by 3 percent. Inventories are kept at zero. Gulf States operates on a cash basis.