Phoenix Company reports the following fixed budget. It is based on an expected production and sales...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,100 units. PHOENIX COMPANY Fixed Budget For Year Ended December 31 Sales Costs Direct materials Direct labor Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-0ffice equipment Income $ 3,820, 000 966, 400 241,600 45,300 300, e00 204,000 226,500 248,000 439, 200 198, e00 $ 151,000 Required: 182. Prepare flexible budgets at sales volumes of 14,100 and 16,100 units. 3. The company's business conditions are improving. One possible result is a sales volume of 18,100 units. Prepare a simple budgeted income statement if 18,100 units are sold. Req 1 and 2 Req 3 Prepare flexible budgets at sales volumes of 14,100 and 16,100 units. PHOENIX COMPANY Flexible Budgets For Year Ended December 31 Flexible Budget Flexible Budget for: Total Fixed Cost Units Sales Unit Sales of of 14,100 Variable Amount per Unit 16,100 Variable costs Fixed costs Required: 182. Prepare flexible budgets at sales volumes of 14,100 and 16,100 units. 3. The company's business conditions are improving. One possible result is a sales volume of 18,100 units. Prepare a simple budgetec income statement iIf 18,100 units are sold. Complete this question by entering your answers in the tabs below. Req 1 and 2 Reg 3 The company's business conditions are improving. One possible result is a sales volume of 18,100 units. Prepare a simple budgeted income statement if 18,100 units are sold. PHOENIX COMPANY Budgeted Income Statement For Year Ended December 31 Salos (in units) 18,100 Reg 1 and 2 Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,100 units. PHOENIX COMPANY Fixed Budget For Year Ended December 31 Sales Costs Direct materials Direct labor Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-0ffice equipment Income $ 3,820, 000 966, 400 241,600 45,300 300, e00 204,000 226,500 248,000 439, 200 198, e00 $ 151,000 Required: 182. Prepare flexible budgets at sales volumes of 14,100 and 16,100 units. 3. The company's business conditions are improving. One possible result is a sales volume of 18,100 units. Prepare a simple budgeted income statement if 18,100 units are sold. Req 1 and 2 Req 3 Prepare flexible budgets at sales volumes of 14,100 and 16,100 units. PHOENIX COMPANY Flexible Budgets For Year Ended December 31 Flexible Budget Flexible Budget for: Total Fixed Cost Units Sales Unit Sales of of 14,100 Variable Amount per Unit 16,100 Variable costs Fixed costs Required: 182. Prepare flexible budgets at sales volumes of 14,100 and 16,100 units. 3. The company's business conditions are improving. One possible result is a sales volume of 18,100 units. Prepare a simple budgetec income statement iIf 18,100 units are sold. Complete this question by entering your answers in the tabs below. Req 1 and 2 Reg 3 The company's business conditions are improving. One possible result is a sales volume of 18,100 units. Prepare a simple budgeted income statement if 18,100 units are sold. PHOENIX COMPANY Budgeted Income Statement For Year Ended December 31 Salos (in units) 18,100 Reg 1 and 2
Expert Answer:
Answer rating: 100% (QA)
1 2 PHOENIX COMPANY Flexible Budgets Flexible Budget Flexible Budge for Variable Cost Total Fixe... View the full answer
Related Book For
Fundamental Managerial Accounting Concepts
ISBN: 978-0078025655
7th edition
Authors: Thomas Edmonds, Christopher Edmonds, Bor-Yi Tsay, Philip Old
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...
-
At December 31, GreenTea Company reports the following results for its calendar-year. Cash sales . . . . . . . . . . . . $1,200,000 Credit sales . . . . . . . . . . . . . 900,000 Its year-end...
-
At December 31, 2011, Klimek Company reports the following results for the year. Cash sales . . . . . . . . . $1,015,000 Credit sales . . . . . . . . 1,241,000 In addition, its unadjusted trial...
-
Under Public Law 480, the United States sells surplus grains to developing countries, which pay in local currencies. Since the United States rarely spends all of these currencies, much of this grain...
-
As part of your duties at Apex Financial Ltd. you have been asked to review the analysis carried out by a rival companyPrime Groupof the WX Media Company. WX has had a constant P/E ratio for the past...
-
Consider incompressible, frictionless flow of water in a vertical piping. The pressure is 240 kPa at 2 m from the ground level. The velocity of water does not change during this flow. The pressure at...
-
Determine the magnitude of the horizontal component of the anchoring force required to hold in place the sluice gate shown in Fig. 5.59. Compare this result with the size of the horizontal component...
-
Cunningham Products is evaluating five possible locations to build a distribution center. Data estimated from the accounting department are provided below. The annual production is estimated to be...
-
"Don't tell me we've lost another bid!" exclaimed Janice Hudson, president of Prime Products Inc. "I'm afraid so," replied Doug Martin, the operations vice president. "One of our competitors underbid...
-
1. If Amanda and David wanted to transfer the ownership of all 5 policies to Paws and Claws today through an absolute assignment, calculate the total amount of their donation receipt they would be...
-
The items that follow appeared in the Income Statement columns of the work sheet prepared for the sweet shopped at year end. The items that follow appeared in the Income Statement columns of the...
-
Now you switch places with your friend, who has twice your mass. You give your friend a gentle push so that he swings out over the creek. How long will it be until he swings back to where he started?...
-
Rank in order the following according to their speeds, from slowest to fastest: (i) 425 -nm-wavelength light through a pane of glass, (ii) 500-nm-wavelength light through air, (iii)...
-
Two narrow slits are \(0.12 \mathrm{~mm}\) apart. Light of wavelength \(550 \mathrm{~nm}\) illuminates the slits, causing an interference pattern on a screen \(1.0 \mathrm{~m}\) away. Light from each...
-
Two loudspeakers in a \(20^{\circ} \mathrm{C}\) room emit \(686 \mathrm{~Hz}\) sound waves along the \(x\)-axis. What is the smallest distance between the speakers for which the interference of the...
-
Two loudspeakers \(42.0 \mathrm{~m}\) apart and facing each other emit identical \(115 \mathrm{~Hz}\) sinusoidal sound waves in a room where the sound speed is \(345 \mathrm{~m} / \mathrm{s}\). Susan...
-
4. What are the three categories of transactions in the balance of payments? Give an example of each. 5. Economists sometimes say that the current exchange rate system is a dirty float system. What...
-
Classify each of the following as direct costs or indirect costs of operating the Pediatrics ward for children at the Cleveland Clinic: a. Wi-Fi covering the entire hospital campus b. Net cost of...
-
Vernon Corporation builds sailboats. On January 1, 2015, the company had the following account balances: $40,000 for both cash and common stock. Boat 25 was started on February 10 and finished on May...
-
Hall Corporation reported the following operating results for two consecutive years. Required a. Compute the percentage changes in Hall Corporations income statement components between the two years....
-
Naoki Manufacturing experienced the following events during its first accounting period. 1. Recognized depreciation on manufacturing equipment. 2. Recognized depreciation on office furniture. 3....
-
Vertical analysis would rarely be performed on which of the following statements or schedules? a. Income statement b. Adjusting entry worksheet c. Balance sheet d. All of the above are common targets...
-
A statement that lists the assets, liabilities, and stockholders equity of a company in percentages only with no dollar amounts is a a. common-size income statement. b. benchmarking analysis. c....
-
In vertical analysis, the base used for comparison on the income statement is a. total expenses. b. total assets. c. net sales. d. gross profit.
Study smarter with the SolutionInn App