Crane Corporation's master budget for the year is shown below: Sales (60, 100 units) Cost of goods sold: Direct materials. Direct labor Overhead (variable overhead applied at 45% of direct labor cost) 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 $ 174,290 456,760 241,000 $ 162,270 41,000 31,000 92,500 77,500 51,000 $ 1,923, 200 872, 050 $ 1,051, 150 455, 270 $ 595,880 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 65,100 units. Prepare a flexible budget for this output level.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

please dont provide answer in image format thank you

Required 1 Required 2
During the year, the company manufactured and sold 55,000 units of product. Prepare a flexible budget for this level of
output. (Do not round intermediate calculations.)
Sales
Less: Cost of goods sold:
Direct materials
Direct labor
Manufacturing overhead:
Variable
Fixed
Gross profit
Less: Operating expenses:
Selling expenses:
Sales commissions
Rent
Insurance
General expenses:
Salaries
Rent
Depreciation
Operating income
CRANE CORPORATION
Flexible Budget
Required 1 Required 2
Sales
Less: Cost of goods sold:
Direct materials
Direct labor
Selling expenses:
Manufacturing overhead:
Variable
Fixed
Gross profit
Less: Operating expenses:
CRANE CORPORATION
Flexible Budget
General expenses:
Salaries
Rent
Now suppose that the actual level of output was 65,100 units. Prepare a flexible budget for this output level. (Do not round
intermediate calculations.)
Sales commissions
Rent
Insurance
Depreciation
Operating income
$
$
$
$
0
0
0
0
0
0
0
0
Transcribed Image Text:Required 1 Required 2 During the year, the company manufactured and sold 55,000 units of product. Prepare a flexible budget for this level of output. (Do not round intermediate calculations.) Sales Less: Cost of goods sold: Direct materials Direct labor Manufacturing overhead: Variable Fixed Gross profit Less: Operating expenses: Selling expenses: Sales commissions Rent Insurance General expenses: Salaries Rent Depreciation Operating income CRANE CORPORATION Flexible Budget Required 1 Required 2 Sales Less: Cost of goods sold: Direct materials Direct labor Selling expenses: Manufacturing overhead: Variable Fixed Gross profit Less: Operating expenses: CRANE CORPORATION Flexible Budget General expenses: Salaries Rent Now suppose that the actual level of output was 65,100 units. Prepare a flexible budget for this output level. (Do not round intermediate calculations.) Sales commissions Rent Insurance Depreciation Operating income $ $ $ $ 0 0 0 0 0 0 0 0
Crane Corporation's master budget for the year is shown below:
Sales (60, 100 units)
Cost of goods sold:
Direct materials
Direct labor
Overhead (variable overhead applied at 45% of
direct labor cost)
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
$ 174,290
456,760
241,000
$ 162,270
41,000
31,000
92,500
77,500
51,000
$ 1,923, 200
872, 050
$ 1,051, 150
455, 270
$ 595,880
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 65,100 units. Prepare a flexible budget for this output level.
Transcribed Image Text:Crane Corporation's master budget for the year is shown below: Sales (60, 100 units) Cost of goods sold: Direct materials Direct labor Overhead (variable overhead applied at 45% of direct labor cost) 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 $ 174,290 456,760 241,000 $ 162,270 41,000 31,000 92,500 77,500 51,000 $ 1,923, 200 872, 050 $ 1,051, 150 455, 270 $ 595,880 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 65,100 units. Prepare a flexible budget for this output level.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Budgeting
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education