Answer:
Brodrick Company
1. The expected level of income from operations is:
= $266,000.
2. Flexible Budget Performance Report for the year
Flexible Actual Variance
Budget Budget
Sales revenue $480,000 $480,000 $0
Variable costs 96,000 112,000 $16,000 U
Fixed costs 150,000 145,000 5,000 F
Net operating income $234,000 $223,000 $11,000 U
Explanation:
a) Data and Calculations:
Expected production units = $20,000
Expected sales based on 20,000 units = $400,000 at $20 per unit
Variable costs = $80,000 at $4 per unit
Fixed costs = $150,000
Expected sales based on 26,000 units
Expected level of income from operations:
Sales revenue = $520,000 ($20 * 26,000)
Variable cost = 104,000 ($4 * 26,000)
Fixed cost = 150,000
Net income = $266,000
Actual sales revenue for the year = $480,000 (24,000 * $20)
Actual variable costs = 112,000 (24,000 * $4.67)
Actual fixed costs = 145,000
Net operating income = $223,000
