Crane Corporation's master budget for the year is shown below: Sales (62,000 units) Cost of goods sold: Direct materials Direct labor $ 198,400 502,200 Overhead (variable overhead applied at 30% of direct labor cost) 260,000 Gross profit Selling expenses: Sales commissions (all variable) Rent (all fixed) Insurance (all short-term fixed) General expenses: Salaries (all short-term fixed) Rent (all short-term fixed) Depreciation (all short-term fixed) Operating income $ 166,222 60,000 50,000 102,000 87,000 70,000 $ 2,294,000 960,600 $ 1,333,400 535,222 $ 798,178 Required: 1. During the year, the company manufactured and sold 57,000 units of product. Prepare a flexible budget for this level of output. 2. Now suppose that the actual level of output was 67,000 units. Prepare a flexible budget for this output level.
Crane Corporation's master budget for the year is shown below: Sales (62,000 units) Cost of goods sold: Direct materials Direct labor $ 198,400 502,200 Overhead (variable overhead applied at 30% of direct labor cost) 260,000 Gross profit Selling expenses: Sales commissions (all variable) Rent (all fixed) Insurance (all short-term fixed) General expenses: Salaries (all short-term fixed) Rent (all short-term fixed) Depreciation (all short-term fixed) Operating income $ 166,222 60,000 50,000 102,000 87,000 70,000 $ 2,294,000 960,600 $ 1,333,400 535,222 $ 798,178 Required: 1. During the year, the company manufactured and sold 57,000 units of product. Prepare a flexible budget for this level of output. 2. Now suppose that the actual level of output was 67,000 units. Prepare a flexible budget for this output level.
Principles of Cost Accounting
17th Edition
ISBN:9781305087408
Author:Edward J. Vanderbeck, Maria R. Mitchell
Publisher:Edward J. Vanderbeck, Maria R. Mitchell
Chapter7: The Master Budget And Flexible Budgeting
Section: Chapter Questions
Problem 7P: Preparing a performance report Use the flexible budget prepared in P7-6 for the 31,000-unit level...
Related questions
Concept explainers
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Question
Please do not give solution in image format
Transcribed Image Text:Crane Corporation's master budget for the year is shown below:
Sales (62,000 units)
Cost of goods sold:
Direct materials
$ 198,400
502,200
Overhead (variable overhead applied at 30% of direct labor cost) 260,000
Direct labor
Gross profit
Selling expenses:
Sales commissions (all variable)
Rent (all fixed)
Insurance (all short-term fixed)
General expenses:
Salaries (all short-term fixed)
Rent (all short-term fixed)
Depreciation (all short-term fixed)
Operating income
$ 166,222
60,000
50,000
102,000
87,000
70,000
$ 2,294,000
960,600
$ 1,333,400
535,222
$ 798,178
Required:
1. During the year, the company manufactured and sold 57,000 units of product. Prepare a flexible budget for this level of output.
2. Now suppose that the actual level of output was 67,000 units. Prepare a flexible budget for this output level.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 4 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning