Crane Corporation’s master (static) budget for the year is shown below: Sales (60,000 units) $1,860,000 Cost...

Crane Corporation’s master (static) budget for the year is shown below: Sales (60,000 units) $1,860,000 Cost of goods sold: Direct materials$168,000 Direct labor 450,000 Overhead (variable overheadapplied at 40% of direct labor cost) 240,000 858,000 Gross profit $1,002,000 Selling expenses: Sales commissions (all variable)$167,400 Rent (all fixed) 40,000 Insurance (all short-term fixed) 30,000 General expenses: Salaries (all short-term fixed) 92,000 Rent (all short-term fixed) 77,000 Depreciation (all short-term fixed) 50,000 456,400 Operating income $545,600

Required:1. During the year, the company manufactured and sold 55,000 units of product. Prepare a flexible budget for this level of output.

2. Now suppose that the actual level of output was 65,000 units. Prepare a flexible budget for this output level.

Expert Solution

ekkarill92 answered 2 years ago

Crane Corporation’s master (static) budget for the year is shown below: Sales (60,100 units) $ 1,923,200...

Crane Corporation’s master (static) budget for the year is shown below: Sales (60,100 units) $ 1,923,200 Cost of goods sold: Direct materials $ 174,290 Direct labor 456,760 Overhead (variable overhead applied at 45% of direct labor cost) 241,000 872,050 Gross profit $ 1,051,150 Selling expenses: Sales commissions (all variable) $ 162,270 Rent (all fixed) 41,000 Insurance (all fixed) 31,000 General expenses: Salaries (all fixed) 92,500 Rent (all fixed) 77,500 Depreciation (all fixed) 51,000 455,270 Operating income $ 595,880 Required: 1....

Crane Corporation’s master (static) budget for the year is shown below: Sales (60,500 units) $ 2,178,000...

Crane Corporation’s master (static) budget for the year is shown below: Sales (60,500 units) $ 2,178,000 Cost of goods sold: Direct materials $ 199,650 Direct labor 484,000 Overhead (variable overhead applied at 30% of direct labor cost) 245,000 928,650 Gross profit $ 1,249,350 Selling expenses: Sales commissions (all variable) $ 161,656 Rent (all fixed) 45,000 Insurance (all short-term fixed) 35,000 General expenses: Salaries (all short-term fixed) 94,500 Rent (all short-term fixed) 79,500 Depreciation (all short-term fixed) 55,000 470,656 Operating income...

The following static budget is provided: Static Budget Per Unit Total at 15,000 units Sales $60...

The following static budget is provided: Static Budget Per Unit Total at 15,000 units Sales $60 $900,000 Less variable costs: Manufacturing costs (30) (450,000) Selling and administrative costs (10) (150,000) Contribution margin $20 $300,000 Less fixed costs: Manufacturing costs (75,000) Selling and administrative costs (125,000) Total fixed costs (200,000) Net income $100,000 A. What will be the net income at flexible budget at 13,000 units produced and sold? B. What will be the flexible budget contribution margin when 13,000 units...

Whirly Corporation’s most recent income statement is shown below: Total Per Unit Sales (7,200 units) $...

Whirly Corporation’s most recent income statement is shown below: Total Per Unit Sales (7,200 units) $ 237,600 $ 33.00 Variable expenses 136,800 19.00 Contribution margin 100,800 $ 14.00 Fixed expenses 55,400 Net operating income $ 45,400 Required: Prepare a new contribution format income statement under each of the following conditions (consider each case independently): 1. The sales volume increases by 40 units. 2. The sales volume decreases by 40 units. 3. The sales volume is 6,200 units.

White Corporation’s budget calls for the following sales for next year: Quarter 1 90,000 units Quarter...

White Corporation’s budget calls for the following sales for next year: Quarter 1 90,000 units Quarter 3 68,000 units Quarter 2 76,000 units Quarter 4 96,000 units Each unit of the product requires 3 pounds of direct materials. The company’s policy is to begin each quarter with an inventory of product equal to 5% of that quarter’s estimated sales requirements and an inventory of direct materials equal to 20% of that quarter’s estimated direct materials requirements for production. Required: 1....

White Corporation’s budget calls for the following sales for next year: Quarter 1 95,000 units Quarter...

White Corporation’s budget calls for the following sales for next year: Quarter 1 95,000 units Quarter 3 67,000 units Quarter 2 81,000 units Quarter 4 98,000 units Each unit of the product requires 5 pounds of direct materials. The company’s policy is to begin each quarter with an inventory of product equal to 5% of that quarter’s estimated sales requirements and an inventory of direct materials equal to 20% of that quarter’s estimated direct materials requirements for production. Required: 1....

Reflector Glass Company prepared the following static budget for the year: Static Budget Units/Volume 6 comma...

Reflector Glass Company prepared the following static budget for the year: Static Budget Units/Volume 6 comma 0006,000 Per Unit Sales Revenue $ 5.00$5.00 $ 30 comma 000$30,000 Variable Costs 1.501.50 9 comma 0009,000 Contribution Margin 21 comma 00021,000 Fixed Costs 4 comma 0004,000 Operating Income/(Loss) $ 17 comma 000$17,000 If a flexible budget is prepared at a volume of 8 comma 9008,900 units, calculate the amount of operating income. The production level is within the relevant range. A. $ 4...

Speedy Bikes Couriers Company prepared the following static budget for the year: Static Budget Units/Volume 6...

Speedy Bikes Couriers Company prepared the following static budget for the year: Static Budget Units/Volume 6 comma 000 Per Unit Sales Revenue $ 5 $ 30 comma 000 Variable Costs 1 6 comma 000 Contribution Margin 24 comma 000 Fixed Costs 4 comma 000 Operating Income/(Loss) $ 20 comma 000 If a flexible budget is prepared at a volume of 7 comma 500, calculate the amount of operating income. The production level is within the relevant range. A. $ 20...

Data for Oriole Corporation’s maintenance costs is shown below. Units Produced Total Cost July 18,500 $39,263...

Data for Oriole Corporation’s maintenance costs is shown below. Units Produced Total Cost July 18,500 $39,263 August 32,896 49,344 September 37,008 56,540 October 22,616 40,156 November 41,120 76,586 December 39,064 63,736 Compute the variable- and fixed-cost elements using the regression analysis. Present your solution in the form of a cost equation. (We recommend that you use the Intercept and Slope functions in Excel.) (Round intercept to 2 decimal places e.g. 1.25 and slope to 5 decimal places e.g. 1.25125.) Intercept...

The Master (Static) budget for Alex Thomsen, Inc. is presented below. For June, Alex Thomsen, Inc....

The Master (Static) budget for Alex Thomsen, Inc. is presented below. For June, Alex Thomsen, Inc. manufactured and sold 920 units for $835. During this month the company incurred $460,000 total variable expenses and $180,000 total fixed expenses. Required Prepare a flexible budget performance report for June including all variances. Master (Static) Budget Units 1,000 Sales $800,000 Variable costs 450,000 Contribution margin $350,000 Fixed costs 150,000 Operating income $200,000 Alex Thomsen, Inc. used 3,450 pounds of aluminum in June to...

Question