prepare a flexible budget performance report for 2017
Homework Answers
| PHOENIX COMPANY | |||||
| Flexible Budget Performance Report | |||||
| For the Year ended December 31,2017 | |||||
| Flexible Budgets | |||||
| Flexible Budget | Actual results | Variances | Fav/Unfav | ||
| Sales | $33,75,000.00 | $41,28,000.00 | $7,53,000.00 | Fav | |
| Variable Costs: | |||||
| Direct materials | $8,25,000.00 | $10,05,000.00 | $1,80,000.00 | Unfav | |
| Direct labor | $3,00,000.00 | $3,69,000.00 | $69,000.00 | Unfav | |
| Machinery Repairs | $60,000.00 | $63,000.00 | $3,000.00 | Unfav | |
| Utilities | $45,000.00 | $53,000.00 | $8,000.00 | Unfav | |
| Packaging | $75,000.00 | $87,500.00 | $12,500.00 | Unfav | |
| Shipping | $1,05,000.00 | $1,18,500.00 | $13,500.00 | Unfav | |
| Total Variable costs | $14,10,000.00 | $16,96,000.00 | $2,86,000.00 | Unfav | |
| Contribution margin | $19,65,000.00 | $24,32,000.00 | $4,67,000.00 | Fav | |
| Fixed Costs: | |||||
| Depreciation expnses-Plant equip | $3,15,000.00 | 315000 | $0.00 | ||
| Utilities | $1,50,000.00 | 147000 | -$3,000.00 | Fav | |
| Plant manager salary | $2,00,000.00 | $2,11,000 | $11,000.00 | Unfav | |
| Sales salary | $2,60,000.00 | $2,77,000 | $17,000.00 | Unfav | |
| Advertising expenses | $1,31,000.00 | $1,38,000 | $7,000.00 | Unfav | |
| Salaries | $2,61,000.00 | $2,61,000 | $0.00 | ||
| Entertainment expenses | $1,00,000.00 | $1,04,000 | $4,000.00 | Unfav | |
| Total Fixed Costs | $14,17,000.00 | $14,53,000.00 | $36,000.00 | Unfav | |
| Income from operations | $5,48,000.00 | $9,79,000.00 | $4,31,000.00 | Fav | |
Add Answer to:
prepare a flexible budget performance report for 2017 Phoenix Company's 2017 master budget included the following...
Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...
Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 18,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales $ 4,500,000 Cost of goods sold Direct materials $ 1,170,000 Direct labor 360,000 Machinery repairs (variable cost) 36,000 Depreciation—Plant equipment (straight-line) 315,000 Utilities ($18,000 is variable) 168,000 Plant management salaries 230,000 2,279,000 Gross profit 2,221,000 Selling expenses Packaging 54,000 Shipping 90,000 Sales salary (fixed...
Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 18,000 units.
PHOENIX COMPANY
Fixed Budget Report
For Year Ended December 31, 2017
Sales
$
4,500,000
Cost of goods sold
Direct materials
$
1,170,000
Direct labor
180,000
Machinery repairs (variable cost)
90,000
Depreciation—Plant equipment (straight-line)
300,000
Utilities ($72,000 is variable)
222,000
Plant management salaries
215,000
2,177,000
Gross profit
2,323,000
Selling expenses
Packaging
108,000
Shipping
144,000
Sales salary (fixed...
Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 17,000 units.
Phoenix Company’s actual income statement for 2017 follows.
Required:
1. Prepare a flexible budget performance report
for 2017.
PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales $4,250,000 Cost of goods sold Direct materials $1,020,000 Direct labor 170,000 51,000 330,000 184,000 215,000 Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($34, 000 is...
Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 16,000 units.
Required:
1. Prepare a flexible budget performance report
for 2017.
$3,600,000 $ 880,000 160,000 80,000 315,000 214,000 200,000 Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($64,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping...
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an...
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17.000 units. $4,250,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials $1,020,000 Direct labor 255,000 Machinery repairs (variable cost) 68,000 Depreciation-Plant equipment (straight- 300,000 line) Utilities ($51,000 is variable) 201,000 Plant management salaries 230,000 Gross profit Selling expenses Packaging 85,000 Shipping 119,000 Sales salary (fixed annual amount) 270,000...
Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 17,000 units.
Phoenix Company’s actual income statement for 2017 follows.
$4,250,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($34,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and...
Please provide the same tables. Thanks Phoenix Company's 2017 master budget included the following fixed budget...
Please provide the same tables. Thanks
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 16,000 units. $3,600,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials $800,000 Direct labor 240,000 Machinery repairs (variable cost) 64,000 Depreciation-Plant equipment (straight-line) 315,000 Utilities ($48,000 is variable) 198,000 Plant management salaries 215,000 Gross profit Selling expenses Packaging 80,000 Shipping 112,000 Sales...
Phoenix Company's 2017 master budget included the following foed budget report. It is based on an...
Phoenix Company's 2017 master budget included the following foed budget report. It is based on an expected production and sales volume of 16,000 units. Required: 1. Prepare a flexible budget performance report for 2017, PHOENIX COMPANY Fixed Budget Report Por Year Ended December 31, 2017 $3,200,000 Cost of goods sold Direct materials $1,040,000 Direct labor 240,000 Machinery repairs (variable 32,000 cost) Depreciation-Plant equipment (straight-line) 330,000 Utilities ($15,000 is 176,000 variable) Plant management salaries 215,000 2,033,000 Gross profit 1,167,000 Selling expenses...
Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an...
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. $3,000,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales Cost of goods sold Direct materials $975,000 Direct labor 225,000 Machinery repairs (variable cost) 60,000 Depreciation-Plant equipment (straight-line) 300,000 Utilities ($45,000 is variable) 195,000 Plant management salaries 200,000 Gross profit Selling expenses Packaging 75,000 Shipping 105,000 Sales salary (fixed annual amount) 250,000 General...
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an...
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...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 18,000 units.
PHOENIX COMPANY
Fixed Budget Report
For Year Ended December 31, 2017
Sales
$
4,500,000
Cost of goods sold
Direct materials
$
1,170,000
Direct labor
180,000
Machinery repairs (variable cost)
90,000
Depreciation—Plant equipment (straight-line)
300,000
Utilities ($72,000 is variable)
222,000
Plant management salaries
215,000
2,177,000
Gross profit
2,323,000
Selling expenses
Packaging
108,000
Shipping
144,000
Sales salary (fixed...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 17,000 units.
Phoenix Company’s actual income statement for 2017 follows.
Required:
1. Prepare a flexible budget performance report
for 2017.
PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales $4,250,000 Cost of goods sold Direct materials $1,020,000 Direct labor 170,000 51,000 330,000 184,000 215,000 Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($34, 000 is...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 16,000 units.
Required:
1. Prepare a flexible budget performance report
for 2017.
$3,600,000 $ 880,000 160,000 80,000 315,000 214,000 200,000 Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($64,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping...
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17.000 units. $4,250,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials $1,020,000 Direct labor 255,000 Machinery repairs (variable cost) 68,000 Depreciation-Plant equipment (straight- 300,000 line) Utilities ($51,000 is variable) 201,000 Plant management salaries 230,000 Gross profit Selling expenses Packaging 85,000 Shipping 119,000 Sales salary (fixed annual amount) 270,000...
Phoenix Company’s 2017 master budget included the following
fixed budget report. It is based on an expected production and
sales volume of 17,000 units.
Phoenix Company’s actual income statement for 2017 follows.
$4,250,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($34,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and...
Please provide the same tables. Thanks
Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 16,000 units. $3,600,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials $800,000 Direct labor 240,000 Machinery repairs (variable cost) 64,000 Depreciation-Plant equipment (straight-line) 315,000 Utilities ($48,000 is variable) 198,000 Plant management salaries 215,000 Gross profit Selling expenses Packaging 80,000 Shipping 112,000 Sales...
Phoenix Company's 2017 master budget included the following foed budget report. It is based on an expected production and sales volume of 16,000 units. Required: 1. Prepare a flexible budget performance report for 2017, PHOENIX COMPANY Fixed Budget Report Por Year Ended December 31, 2017 $3,200,000 Cost of goods sold Direct materials $1,040,000 Direct labor 240,000 Machinery repairs (variable 32,000 cost) Depreciation-Plant equipment (straight-line) 330,000 Utilities ($15,000 is 176,000 variable) Plant management salaries 215,000 2,033,000 Gross profit 1,167,000 Selling expenses...
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. $3,000,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales Cost of goods sold Direct materials $975,000 Direct labor 225,000 Machinery repairs (variable cost) 60,000 Depreciation-Plant equipment (straight-line) 300,000 Utilities ($45,000 is variable) 195,000 Plant management salaries 200,000 Gross profit Selling expenses Packaging 75,000 Shipping 105,000 Sales salary (fixed annual amount) 250,000 General...
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...
Most questions answered within 3 hours.
-
The blues made its way into many kinds of music. Eric Clapton,
The Beatles, and Elvis...
asked 51 minutes ago -
If you’re standing at the bottom of a hill and asked to evaluate
it while being...
asked 1 hour ago -
1. Which region has taken the lead in the world of
e-waste handling?
a) European Union...
asked 1 hour ago -
A 8.15- g bullet from a 9-mm pistol has a velocity of 366.0 m/s.
It strikes...
asked 3 hours ago -
The outstanding bonds of Alpha Extracts have a yield to maturity
of 7.4 percent and a...
asked 3 hours ago -
The Problem: The Case of the Harmonizing Vacations
Your CEO is exploring partnering with a European...
asked 4 hours ago -
A chemical equation is balanced by adding coefficients in front
of some formulas so that the...
asked 4 hours ago -
From the literature (reference your sources): What are the
lattice parameters of calcite and aragonite? Why...
asked 5 hours ago -
Your system is rejecting the question am asking which is
preceded by a case study. It...
asked 5 hours ago -
3. On January 2, 2000, Larry creates a trust with himself as
trustee. Larry as trustee...
asked 5 hours ago -
A member of the volleyball team spikes the ball. During this
process, she changes the velocity...
asked 5 hours ago -
Are adult gamers less likely to use a gaming console (Xbox,
PlayStation, Wii, etc...) than teen...
asked 6 hours ago