Burwell Manufacturing is organized into two divisions (Agriculture and Mining) and a corporate headquarters. The financial group of the corporate staff prepared financial operating plans (budgets) for the two divisions for the upcoming year (year 1). Selected information from the plans is as follows:

	Agriculture	Mining
Employees (full-time equivalent, or FTE)	23	52
Revenues ($000)	$ 8,000	$ 17,000
Direct division costs ($000)	5,200	13,300
Operating profit before allocation ($000)	$ 2,800	$ 3,700

Corporate overhead costs are expected to be $3.5 million in year 1. Of the $3.5 million, $1.25 million is fixed and the remainder is variable. Two-thirds of the variable cost is variable with respect to revenue. The other third is variable with respect to the number of full-time equivalent (FTE) employees. Division managers are evaluated and compensated in part on division operating profit (including any allocated corporate costs) relative to the budget. Corporate overhead at Burwell is allocated based on relative revenues to determine both budgeted and actual operating profit.

Required:

What are the budgeted operating profits in each division for year 1 after the corporate costs are allocated?

At the end of year 1, actual corporate costs incurred were $3.7 million. Of the $3.7 million, $1.44 million was fixed, $1.3 million was variable with respect to revenues, and $0.96 million was variable with respect to FTEs. Actual division results in year 1, prior to any allocation, are as follows:

	Agriculture	Mining
Employees (FTE)	25	55
Revenues ($000)	$ 10,400	$ 15,600
Direct costs ($000)	7,400	13,600
Operating profit before allocation ($000)	$ 3,000	$ 2,000

What are the actual (reported) operating profits in each division for year 1 after the corporate costs are allocated?

What are the budgeted operating profits in each division for year 1 after the corporate costs are allocated? Note: Do not round intermediate calculations. Enter your answers in thousands of dollars.

A

/	Agriculture	Mining	Total
Revenues	$8,000	$17,000	$25,000
Direct costs	5,200	13,300	18,500
Operating profit before allocations	$2,800	$3,700	$6,500
Corporate costs			0
Operating profit	$2,800	$3,700	$6,500

What are the budgeted operating profits in each division for year 1 after the corporate costs are allocated? Note: Do not round intermediate calculations. Enter your answers in thousands of dollars.

b

/	Agriculture	Mining	Total
Revenues	$8,000	$17,000	$25,000
Direct costs	5,200	13,300	18,500
Operating profit before allocations	$2,800	$3,700	$6,500
Corporate costs			0
Operating profit	$2,800	$3,700	$6,500