1 answer

Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an...

Question:

Phoenix Companys 2017 master budget included the following fixed budget report. It is based on an expected production and sa
Required: 1&2. Prepare flexible budgets for the company at sales volumes of 14,000 and 16,000 units and classify all items li
I Required information 6.00 Packaging Shipping 84,000 98,000 7.00 96,000 112,000 94.00 126.00 Total variable costs Contributi
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. $3,300,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials $930,000 Direct labor 210,000 Machinery repairs (variable cost) 45,000 Depreciation-Plant equipment (straight-line) 300,000 Utilities ($30,000 is variable) 195,000 Plant management malaries 180,000 Gross profit Selling expenses Packaging 90,000 Shipping 105,000 Sales salary (fixed annual amount) 235,000 General and administrative expenses Advertising expense 125,000 Salaries 241,000 Entertainment expense 85,000 Income from operations 1,860,000 1, 440,000 430,000 451,000 559,000
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. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Flexible Budget Variable Amount Total Fixed Cost $ 220.00 per Unit Flexible Budget for: Units Sales Unit Sales of of 14,000 16,000 $ 3,080,000f $ 3,520,000 Sales Variable costs Direct materials Direct labor Machinery repairs Utilities Packaging 62.00 14.00 3.00 2.00 6.00 868,000 196.000 42,000 28,000 84,000 992,000 224,000 48,000 32,000 96,000
I Required information 6.00 Packaging Shipping 84,000 98,000 7.00 96,000 112,000 94.00 126.00 Total variable costs Contribution margin Fixed costs Depreciation-Plant equipment (straight-line) 1,316,000 1,764,000 $ 1,504,000 2,016,000 180,000 Sales salary Advertising expense 180,000 235,000 180,000 235,000 235,000 241,000 241,000 Entertainment expense 241,000 85.000 85,000 85,000 $ Total fixed costs Income from operations 741,000 $ 741,000 $ 741,000

Answers

Respect sir,

Please upvote my answer, i am in urgent need of upvote. Please help. Thank you.

Flexible Budget of 14,000 of 16.000 المه PHOENIX COMPANY Fixed Budget Report For the year ended December 31, 2017 Flexible Bu

.

Similar Solved Questions

1 answer
2. A car moves along anx-axis through a distance of 900 m, starting from rest (at...
2. A car moves along anx-axis through a distance of 900 m, starting from rest (at r-0 m) and stopping at x-900 m. It accelerates at +6 m/s through first 10 s of time. Then, through the remaining part of that distance, it slows down with constant acceleration until it stops. What are the: (a) car'...
1 answer
Here is some data on the economy of a certain country. Use this data for all...
Here is some data on the economy of a certain country. Use this data for all three parts of question 1.                                   ...
1 answer
Problem 2. A dogbone tension specimen of a material is shown in figure. Longitudinal position and...
Problem 2. A dogbone tension specimen of a material is shown in figure. Longitudinal position and force data from a tension test on the sample is shown in table 1. Create a longitudinal stress- strain curve of the material. AB in the figure shows the gauge length which is equal to 10.97 mm. The widt...
1 answer
Below is data for two variables, X and Y. Answer the questions that follow. X Y...
Below is data for two variables, X and Y. Answer the questions that follow. X Y X-MX Y-MY (X-MX)2 (Y-MY)2 (X-MX)(Y-MY) 0 4 -3 -1 9 1 3 2 3 -1 -2 1 4 ___ 4 7 1 ___ 1 4 2 6 6 3 1 ___ 1 3 MX = _____; MY = _____ MX = 5; MY = 4 MX = 3; MY = 5 MX = 4; MY = 4 MX = 12; MY = 20 What is the m...
1 answer
Help please! ignore my work as i tried to get the answers! Find the z score...
help please! ignore my work as i tried to get the answers! Find the z score if the NON-shaded region indicated by the arrow is .0991 Round to 4 decimal places -.5.0991 2.4009 25 0991 Applicable z score(s) Final probability as a 4 place decimal IF APPLICABLE Movie theater managers measured the ...
1 answer
What is the magnetic field at point
A wire carries a 7.00 A current along the x-axis, andanother wire carries a 6.00 A current along the y-axis asshown in Figure P19.41. What is themagnetic field at point P,located at x = 4.00 m, y = 3.00 m?Figure P19.41Magnitude TDirection72.0° to the right ofthevertical60.0° to the right oft...
1 answer
A manufacturer uses a new production method to produce steel rods. A random sample of 17...
A manufacturer uses a new production method to produce steel rods. A random sample of 17 steel rods resulted in lengths with a standard deviation of 4.7 cm. At the 0.10 significance level, test the claim that the new production method has lengths with a standard deviation different from 3.5 cm, whic...
1 answer
3. Convert Peter Griffin's argument into logical symbols, then use a truth table to determine whether...
3. Convert Peter Griffin's argument into logical symbols, then use a truth table to determine whether or not the argument is valid. (Be sure to clearly indicate what each statement variable represents.) KEROSEN Kerosene is fuel, Brian. Red Bull is fuel. Kerosene is Red Bull...
1 answer
Your sample: 13, 15, 16, 18, 51, 12, 65, 25 Now compute the appropriate t-test on...
Your sample: 13, 15, 16, 18, 51, 12, 65, 25 Now compute the appropriate t-test on the data from the previous problem, with the assumption that you only have population information regarding the mean of 29.23 and will have to estimate the standard deviation of the population because it is unknown. Us...
1 answer
Please help me with this question! If you could explain your answer and relate it to...
Please help me with this question! If you could explain your answer and relate it to the HNMR shown on the right that would be great. Thanks! Draw the major product that results from the reaction below. Grignard, then condensation. HNMR is on the right with integrations in red. I'm pretty sure t...
1 answer
How do you factor #2x^3-x^2-162x+81#?
How do you factor #2x^3-x^2-162x+81#?...
1 answer
Please explain this GDP problem? Why do you/don't you include the things you include? Answer is...
Please explain this GDP problem? Why do you/don't you include the things you include? Answer is C ($575). 30. Table-8: Calculate the GDP of the country described in the table. Note that there are no income or expenditures other than those described in the table A $825 B $650 Interest Income Wag...
1 answer
I have the current code that is working. I need to edit it so that I...
I have the current code that is working. I need to edit it so that I am only counting strings that are after the word 'From' in a text file. Right now it's counting all words, but I just need the From email addresses in a text file. I think the issue if in the if/else loop but nothing I ...
1 answer
! Required information [The following information applies to the questions displayed below.) On January 1, 2021,...
! Required information [The following information applies to the questions displayed below.) On January 1, 2021, Twister Enterprises, a manufacturer of a variety of transportable spin rides, Issues $480,000 of 8% bonds, due in 15 years, with interest payable semiannually on June 30 and December 31 e...
1 answer
At the end of the day, what holds weight: patients autonomy or doctor's responsibility to have...
At the end of the day, what holds weight: patients autonomy or doctor's responsibility to have beneficience and nonmaleficience?...
1 answer
27. At the current fixed exchange rate, the Central Bank of Boblandia needs to buy domestic...
27. At the current fixed exchange rate, the Central Bank of Boblandia needs to buy domestic currency. In order to stop needing to purchase domestic currency, which policy option could it enact? a) Either increase nominal interest rates OR devalue the domestic currency b) Either increase nominal inte...