Reference no: EM13951984

Pinnacle Engineering, an acclaimed chemical engineering team of engineers, chemists, and other scientists, had the following income in 2011:

The following changes are expected in 2012:

1. The company is expecting a 10 percent increase in revenues because of increasing demand in the marketplace for its services.
2. Training costs are expected to increase by $30,000.
3. Supplies are expected to increase to 10 percent of revenue.
4. Phone, fax, and insurance amounts will stay the same.
5. Depreciation expense will increase by $15,000 per year, since the company is planning to purchase equipment for $75,000.
6. Pinnacle is planning to hire a laboratory technician at a salary of $75,000 per year.
7. Utilities and miscellaneous expenses are expected to increase next year by 15 percent.
8. Taxes on income will be 40 percent.

Required:

Prepare a budgeted income statement for Pinnacle Engineering for fisical year 2012.