Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17,000 units. Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($17,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and administrative expenses PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Advertising expense Salaries Entertainment expense Income from operations Sales (20,000 units) Cost of goods sold Direct materials Direct labor Gross profit Selling expenses Phoenix Company's actual income statement for 2019 follows. Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities (fixed cost is $147,500) Plant management salaries. Packaging Shipping PHOENIX COMPANY Statement of Income from Operations For Year Ended December 31, 2019 Sales salary (annual) General and administrative expenses $1,190,000 255,000 34,000 Advertising expense Salaries 300,000 167,000 230,000 Entertainment expense Income from operations 51,000 85,000 250,000 125,000 261,000 110,000 $1,416,000 308,000 31,000 300,000 166,750 240,000 57,500 92,500 268,000 134,000 261,000 113,500 $3,825,000 2,176,000 1,649,000 386,000 496,000 $ 767,000 $4,578,000 2,461,750 2,116,250 418,000 508,500 $1,189,750 Required: 1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each variance by selecting for favorable, unfavorable, and No variance.) Variable costs Fixed costs PHOENIX COMPANY Flexible Budget Performance Report For Year Ended December 31, 2019 Flexible Budget Actual Results Variances Fav. / Unfav. 0 0 0 0 Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17,000 units. Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($17,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and administrative expenses PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Advertising expense Salaries Entertainment expense Income from operations Sales (20,000 units) Cost of goods sold Direct materials Direct labor Gross profit Selling expenses Phoenix Company's actual income statement for 2019 follows. Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities (fixed cost is $147,500) Plant management salaries. Packaging Shipping PHOENIX COMPANY Statement of Income from Operations For Year Ended December 31, 2019 Sales salary (annual) General and administrative expenses $1,190,000 255,000 34,000 Advertising expense Salaries 300,000 167,000 230,000 Entertainment expense Income from operations 51,000 85,000 250,000 125,000 261,000 110,000 $1,416,000 308,000 31,000 300,000 166,750 240,000 57,500 92,500 268,000 134,000 261,000 113,500 $3,825,000 2,176,000 1,649,000 386,000 496,000 $ 767,000 $4,578,000 2,461,750 2,116,250 418,000 508,500 $1,189,750 Required: 1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each variance by selecting for favorable, unfavorable, and No variance.) Variable costs Fixed costs PHOENIX COMPANY Flexible Budget Performance Report For Year Ended December 31, 2019 Flexible Budget Actual Results Variances Fav. / Unfav. 0 0 0 0
Expert Answer:
Answer rating: 100% (QA)
Sales Variable Costs Direct Material Direct Labor Machinery Repairs Utilities Packagi... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. Required 1. Classify all items listed in the...
-
Phoenix Companys 2019 master budget included the following fixed budget report. It is based on an expected productionand sales volume of 15,000 units. Required 1. Classify all items listed in the...
-
Phoenix Companys 2013 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. Required 1. Classify all items listed in the...
-
You are an information technology (IT) intern working for Health Network, Inc. (Health Network), a fictitious health services organization headquartered in Minneapolis, Minnesota. Health Network has...
-
Anderson, Olds, & Watershed (AOW) has completed the audit of the financial statements of Musgrave Company for the year ended December 31, 2014, and is now preparing the report. AOW has audited...
-
Use the data from Table 9-8 to find the force constant for (a) The H 35 Cl and (b) The K 79 Br molecules. Table 9-8 Rotational and vibrational constants for selected diatomic molecules Molecule H Liz...
-
What procedures are useful in verifying the adequacy of required disclosures of segment information?
-
Rework Problem 9-18, Parts a, b, and c, using a spreadsheet model. For Part b, calculate the price, dividend yield, and capital gains yield as called for in the problem. After completing Parts a...
-
Wagner plc is considering a project which will generate cash flows of 5 , 0 0 0 each year from years 3 to 7 . The company has a cost of capital of 1 4 % . What is the total present value of the cash...
-
A compound of molecular formula C 8 H 8 O gives the IR and NMR spectra shown here. Propose a structure, and show how it is consistent with the observed absorptions. wavelength (um) 5,5 6. 8 9 10 2.5...
-
Kubin Companys relevant range of production is 29,000 to 33,000 units. When it produces and sells 31,000 units, its average costs per unit are as follows: Average Cost per Unit Direct materials $...
-
Figure 1.1(a) shows a single-phase half-wave rectifier, with the following circuit components: AC voltage source: Amplitude Vpk = 24 V, frequency f= 10 kHz Source resistance: Rs 100 2 P-N junction...
-
Which are the two political ideologies that, according to John Chasteen, have dominated Latin American history for the past five centuries? A. liberalism and neoliberalism B. liberalism and...
-
write a literature review on the synthesis of flexible latent heat storage material and examination of its thermal performances?
-
A retaining wall (frictionless) is shown in Figure 1. a) Plot the variation of active and passive lateral pressures with depth for soil profile shown in Fig.1 (6 marks) b) Determine the force due to...
-
Ch. 21 - Final Exam > Pg. 4- Course Final Exam GET $25 X A group of friends decides to open a real estate business. They want to own the business as a general partnership, and they set up the legal...
-
Activity 3 In your assignment you have included information from Essential Study Skills. The Complete Guide to Success at University (2012) written by Tom Burns and Sandra Sinfield. Two of the...
-
Danielle has an insurance policy with a premium of $75 per month. In September she is in an accident and receives a bill worth $2990 for the repair of her own property. Her deductible is $250 and her...
-
At the beginning of April, Vanessa Wende launched a custom computer solutions company called Soft-works. The company had the following transactions during April. a. Vanessa Wende invested $155,000...
-
Maya Company management predicts $600,000 of variable costs, $700,000 of fixed costs, and a pretax income of $110,000 in the next period. Management also predicts that the contribution margin per...
-
Retailers such as Best Buy, Circuit City, and RadioShack usually work to maintain a high-quality and low-cost operation. One ratio routinely computed for this assessment is the cost of goods sold...
-
(a) A company uses a process costing system in which the following terms arise: conversion costs work-in-process equivalent units normal loss abnormal loss. Required: Provide a definition of each of...
-
(a) Explain briefly the term joint products in the context of process costing. (b) Discuss whether, and if so how, joint process costs should be shared among joint products. (Assume that no further...
-
Define joint costs, split-off point and further processing costs.
Study smarter with the SolutionInn App