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 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 Machinery repairs (variable cost) 45,000 Depreciation-Plant equipment (straight-line) 330,000 Utilities ($60,000 is variable) 195,000 Plant management salaries 190,000 1,930,000 Gross profit 1,370,000 Selling expenses Packaging 90,000 Shipping 105,000 Sales salary (fixed annual amount) 235,000 430,000 General and administrative expenses 125,000 Advertising expense Salaries 241,000 Entertainment expense 75,000 441,000 Income from operations $ 499,000 Required: 1&2. Prepare flexible budgets for the company at sales volumes of 14,000 and 16,000 units and classify all items listed in the fixed budget as variable or fixed. ! Required information [The following information applies to the questions displayed below.] Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 45,000 Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) 330,000 Utilities ($60,000 is variable) 195,000 Plant management salaries 190,000 1,930,000 1,370,000 Gross profit Selling expenses Packaging 90,000 Shipping 105,000 235,000 430,000 Sales salary (fixed annual amount) General and administrative expenses Advertising expense 125,000 Salaries 241,000 75,000 Entertainment expense 441,000 Income from operations $ 499,000 3. The company's business conditions are improving. One possible result is a sales volume of 18,000 units. The company president is confident that this volume is within the relevant range of existing capacity. How much would operating income increase over the budgeted amount of $499,000 if this level is reached without increasing capacity? Required information [The following information applies to the questions displayed below.] Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 45,000 Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) 330,000 Utilities ($60,000 is variable) 195,000 Plant management salaries 190,000 1,930,000 Gross profit 1,370,000 Selling expenses Packaging 90,000 Shipping 105,000 235,000 430,000 Sales salary (fixed annual amount) General and administrative expenses Advertising expense 125,000 Salaries 241,000 75,000 Entertainment expense 441,000 Income from operations $ 499,000 4. An unfavorable change in business is remotely possible; in this case, production and sales volume for the year could fall to 12,000 units. How much income (or loss) from operations would occur if sales volume falls to this level? (Enter any loss with minus sign.) Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 Machinery repairs (variable cost) 45,000 Depreciation-Plant equipment (straight-line) 330,000 Utilities ($60,000 is variable) 195,000 Plant management salaries 190,000 1,930,000 Gross profit 1,370,000 Selling expenses Packaging 90,000 Shipping 105,000 Sales salary (fixed annual amount) 235,000 430,000 General and administrative expenses 125,000 Advertising expense Salaries 241,000 Entertainment expense 75,000 441,000 Income from operations $ 499,000 Required: 1&2. Prepare flexible budgets for the company at sales volumes of 14,000 and 16,000 units and classify all items listed in the fixed budget as variable or fixed. ! Required information [The following information applies to the questions displayed below.] Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 45,000 Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) 330,000 Utilities ($60,000 is variable) 195,000 Plant management salaries 190,000 1,930,000 1,370,000 Gross profit Selling expenses Packaging 90,000 Shipping 105,000 235,000 430,000 Sales salary (fixed annual amount) General and administrative expenses Advertising expense 125,000 Salaries 241,000 75,000 Entertainment expense 441,000 Income from operations $ 499,000 3. The company's business conditions are improving. One possible result is a sales volume of 18,000 units. The company president is confident that this volume is within the relevant range of existing capacity. How much would operating income increase over the budgeted amount of $499,000 if this level is reached without increasing capacity? Required information [The following information applies to the questions displayed below.] Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 45,000 Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) 330,000 Utilities ($60,000 is variable) 195,000 Plant management salaries 190,000 1,930,000 Gross profit 1,370,000 Selling expenses Packaging 90,000 Shipping 105,000 235,000 430,000 Sales salary (fixed annual amount) General and administrative expenses Advertising expense 125,000 Salaries 241,000 75,000 Entertainment expense 441,000 Income from operations $ 499,000 4. An unfavorable change in business is remotely possible; in this case, production and sales volume for the year could fall to 12,000 units. How much income (or loss) from operations would occur if sales volume falls to this level? (Enter any loss with minus sign.)
Expert Answer:
Answer rating: 100% (QA)
Sales value Sale per unit Variable Costs Direct Material Direct Labour Machinery Repair Utilities Pa... View the full answer
Related Book For
Fundamental Accounting Principles
ISBN: 978-0077862275
22nd edition
Authors: John Wild, Ken Shaw, Barbara Chiappetta
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...
-
Your company, Printers Inc., is considering investing in a new plant to manufacture a new generation of 3D printers developed by the firms research and development (R&D) department. A consulting...
-
List the five stages of the auditors overall approach in an audit of internal control performed in accordance with PCAOB requirements.
-
The following option prices were observed for calls and puts on a stock on July 6 of a particular year. Use this information for problems. The stock was priced at 165.13. The expirations are July 17,...
-
Why is data mining valuable to organizations?
-
During its first year of operations, Gehrig Company had credit sales of $3,000,000, of which $400,000 remained uncollected at year-end. The credit manager estimates that $18,000 of these receivables...
-
BMX Company has one employee. FICA Social Security taxes are 6.2% of the first $137,700 paid to its employee, and FICA Medicare taxes are 1.45% of gross pay. For BMX, its FUTA taxes are 0.6% and SUTA...
-
Allene can be converted to a trimer (compound A) of molecular formula C9H12. Compound A reacts with dimethyl acetylenedicarboxylate to give compound B. Deduce the structure of compound A. 0 0 COCH,...
-
This is based on your personal story, so the only references should be limited to the cultural evaluation models we studied in class (Hofstede, Lewis, Meyers) You see, we cannot draw lines and...
-
21. Two charges carrying +2.5 x 10-5 C and -3.7 x 10-7 C respectively are placed 25.0cm apart. The positive charge is to the left of the negative charge. (a) Draw a diagram showing the point charges...
-
3. Two point charges of magnitude +50 C are placed at corners A and B (separated by a distance of 2 m) of an isosceles triangle, as shown below. Calculate the work done by the electric field in...
-
The initial price of cloth on an island is 400 tepizes/m and the price of the cloth in New York is 120 dollars/yard. (A) If a clothing maker bought m of this fabric on the island, how much money did...
-
Two blocks of mass 8.5 kg are connected by a 3.50 m string placed atop frictionless pulleys. The string has a mass of 0.00024 kg. The system is balanced and remains at rest. If you were to pluck the...
-
3. Calculate the magnitude and location of a single resultant vertical (downward) force due to the net effect of the point load and distributed load on the beam shown below. (5 Marks): 8.0 kN/m 4.5 m...
-
1. If you dissolve 10.00 g of K3N (s) in 9.00 L of water (density = 0.998 g/mL, K = 0.51 C/mol), what is the normal boiling point of the solution? 2. Urea, (NH)CO, is a non-electrolyte solute, is...
-
Find the equations of the ellipses satisfying the given conditions. The center of each is at the origin. Passes through (2, 2) and (1, 4)
-
Refer to the chapter opener regarding Quintin Middleton and his company, Middleton Made Knives. All successful businesses track their costs, and it is especially important for start-up businesses to...
-
In a job order costing system, what records serve as a subsidiary ledger for Work in Process Inventory? For Finished Goods Inventory?
-
Assume that we tour Samsungs factory where it makes its products. List three direct costs and three indirect costs that we are likely to see.
-
Located in Tokyo, Japan, Sony Mobile Communications is a prominent competitor in the worldwide electronics equipment market. Because of stagnant sales in its ultra HD TVs, that division has decided...
-
Cory Rogers of CMG Research was happy to call Nick Thomas to inform him that Auto Concepts survey data were collected and ready for analysis. Of course, Cory had other marketing research projects and...
-
What must be determined before using correlation? Why is it essential?
Study smarter with the SolutionInn App