1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
Aleks04 [339]
3 years ago
7

Problem 08-1A Preparing and analyzing a flexible budget LO P1, A1 [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 $ 3,150,000 Cost of goods sold Direct materials $ 945,000 Direct labor 225,000 Machinery repairs (variable cost) 45,000 Depreciation—Plant equipment (straight-line) 315,000 Utilities ($60,000 is variable) 180,000 Plant management salaries 200,000 1,910,000 Gross profit 1,240,000 Selling expenses Packaging 90,000 Shipping 105,000 Sales salary (fixed annual amount) 235,000 430,000 General and administrative expenses Advertising expense 150,000 Salaries 230,000 Entertainment expense 80,000 460,000 Income from operations $ 350,000 Problem 08-1A Part 1&2 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.

Business
1 answer:
cricket20 [7]3 years ago
4 0

Answer:

The answer is in the explanation

Explanation:

                                          Phoenix Company

                                          Fixed Budget Report  

                          For the 'fear Ended 31st December 2015  

                                                               Flexible Budget                    Flexible Budget for

                                             Variable Amount      Total Fixed       Unit Sales   Unit Sales

                                              per unit                     cost               of 14,000     of 16,000

Sales at 210 $ per unit (A)             210                                          2940000  3360000

                      Variable cost

Direct Material                             $ 62.00                                 $868,000.00  $ 992,000.00

Direct Labor                                  $ 14.00                                  $196,0000.00 $ 224,000.00

Machinery repairs                        $  3.00                                   $  42,000.00   $ 48,000.00

Utilities                                          $   2.00                                  $  28,000.00  $ 32,000.00

Packaging                                    $    6.00                                 $ 84,000.00    $ 96,000.00

Shipping                                       $    6.00                                 $ 84,000.00   $ 96,000.00

Total Variable Expenses (B)        $ 93.00                                 $1,302,000.00     $1,488,000.00

      Contribution margin (C=A-B)  $ 117.00                            $ 1,638,000.00 $ 1,872,000.00

      Fixed cost

Depreciation                                                    $ 315,000.00     $315,000.00   $ 315,000.00

Plant Management Salaries                           $ 210,000.00      $210,000.00  $ 210,000..

Utilities                                                             $ 180,000.00      $ 180,000.00 $ 180,000.00

Sales Salary                                                     $ 235,000.00      $ 235,000.00 $ 235,000.00

Advertising Expenses                                     $ 100,000.00      $ 100,000.00 $ 100,000.00  

Salaries                                                            $ 241,000.00      $ 241,000.00 $ 241,000.00

Entertainment Expenses                                $ 85,000.00       $ 85,000.00   $ 85,000.00

Total Fixed Expenses (D)                              $1,366,000.00   $1,366,000.00 $ I,366,000.00

                                                                        Net Profit (C-D)   $ 272,000.00 $ 506,000.00  

Variable Cost Per unit= Variable Cost / 150000  

                                Increase in Operating Income if Sales rise to 18000

                                                            Phoenix Company  

                                  Forecast contribution Margin Income Statement

                                          For the year Ended 31st December 2015  

Sales in Units                                                    15,000                  18,000

Contribution Margin Per Unit                    $           117            $          117

Contribution Margin                                   $ 1,755,000         $2,106,000

Fixed Costs                                                 $ 1,366,000         $ 1,366,000

Expected increase in Operating Income  $ 389,000           $ 740,000  

$ 351,000

                               Income (loss) from operation sale is reduced to 12000

                                                            Phoenix company  

                                  Forecast contribution Margin Income Statement

                                          For the year Ended 31st December 2015  

Sales in Units                                                    15,000                  12,000

Contribution Margin Per Unit                    $           117            $          117

Contribution Margin                                   $ 1,755,000         $1,404,000

Fixed Costs                                                 $ 1,366,000         $ 1,366,000

Operating Income                                     $ 389,000           $   38,000  

check the attached image for the correct arrangement of the tables and solution

You might be interested in
On Sept 9, Daniels Corporation earns $2,000 by performing consulting services. Their customer said that she would pay next month
anyanavicka [17]

Answer:

The answers are:

A) Consulting revenue should be listed below the debited account as it is credited.

C) Accounts payable is not involved in this transaction.

D) The Consulting revenue account should be indented, as it is credited.

E) The correct account that should be debited is the Accounts receivable account.

Explanation:

4 0
3 years ago
A company uses the declining-balance method of calculating depreciation expense.On January 1, the company buys machinery for $75
elixir [45]

Answer:

Book value for the 3rd year = $ 750,000 - $366,000 = $ 384,000

Explanation:

Straight line rate= 100 % ÷ Useful Life = 100 ÷ 10= 10 %

Double Declining rate = 2 * Straight Line rate= 2 * 10= 20 %

Depreciation expense= Double  declining balance rate * Beginning period book value

Depreciation expense for the first year =    20 % $ 750,000= $ 150,000

Book value for the first year = $ 750,000 - $ 150,000= $ 600,000

Depreciation expense for the 2nd year =    20 % $ 600,000= $ 120,000

Book value for the 2nd year = $ 750,000 - $ 270,000= $ 480,000

Depreciation expense for the 3rd year =    20 % $ 480,000= $ 96,000

Book value for the 3rd year = $ 750,000 - $366,000 = $ 384,000

5 0
3 years ago
Sam's Pizzeria International Inc. operates and franchises pizza delivery and carryout restaurants worldwide. The following is an
Alisiya [41]

Answer:

The Adjusted trial balance is

Explanation:                                                 Amount in $

                                                               Dr.                           Cr.

Accounts Payable                                                           38,882

Intangible Assets                                 82,031

Accounts Receivable                           56,057

Interest Expense                                     4,089  

Accrued Expense Payable                                               58,333

Interest Revenue                                                                    732

Accumulated Deprecation                                               337,564

Inventories                                              27,410

Capital                                                                                  48,012

Land                                                         32,890

Advertising Expense                              63,473

Long Term Debt                                                                 230,561

Buildings & Leasehold                            203,651

Long Term Note Receivable                     12,821

Cash                                                            20,142

Other Assets                                              42,540

Common Stock                                                                      483

Other Long Term Liabilities                                                64,213      

Capital & Retained Earning                                                418,279

Prepaid and Other Current assets        36,838

Depreciation Expense                           39,995

Rent and Utilities Expense                    215,720  

Equipment                                              320,520        

Total                                                     <u>1,158,177 </u>                   <u>1,158,177</u>

<u>Note: </u>In absence of sales revenue, other expenses and paid up capital data which is missing in question, the capital and retained earnings are taken as balancing figure                                                                                

4 0
3 years ago
A firm has common stock with a market price of $25 per share and an expected dividend of $2 per share at the end of the coming y
Alisiya [41]

Answer: 13%

Explanation: The cost of equity can be defined as the return a company pays to its shareholders in return of bearing the risk of investing in the company.

As per the given figures in the question we can say that cost of equity can be determined with the help of dividend discount model, which can be equated as follows :-

k_{e}= \frac{D1}{P0}+G

where,

ke = cost of equity

D1 = expected dividend

P0 = current price

G = growth rate

So, putting the values into equation we get :-

k_{e}= \frac{\$2}{\$25}+5\%

               = 13%

4 0
3 years ago
Which of the following accurately describes the correlation between task interdependence and team performance?
g100num [7]

Answer: it is moderate and positive.

Explanation:

Task interdependence has to do with the degree to which there's an interaction and reliance on the team members which is vital in the accomplishment of the goals of the organization.

The correlation between task interdependence and the team performance is that it is moderate and positive. Therefore, the correct option is D.

8 0
2 years ago
Other questions:
  • When Anhueser Busch InBev sells Budweiser beer made in St. Louis, MO, to Germany, the sales of its product would be classified a
    8·1 answer
  • A city acquired two vehicles in a particular year: (1) a sedan for $20,000 that was paid for through the General Fund and (2) a
    12·1 answer
  • A _______ is a group of people who agree to save their money together and to make loans to each other at a relatively low rate o
    12·2 answers
  • Your Way, Inc. Eric buys companies that are small or companies in financial trouble. He helps these companies turn around and de
    9·1 answer
  • To some people, speaking in public is not a stressor. <br><br> A. True B. False
    11·1 answer
  • When you write a cover letter, which of the following should you do?
    10·2 answers
  • The pharmaceutical industry is extremely dynamic. A company that releases a product to the general public with the intention of
    6·1 answer
  • Ejercicios para la actividad 7.
    6·1 answer
  • The manager of a fashionable restaurant open Wednesday through Saturday says that the restaurant does about 26 percent of its bu
    10·1 answer
  • A monopolist has market power because it Group of answer choices none of the Answers are Correct. Faces a downward-sloping deman
    14·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!