### Required InformationThe following information applies to the questions displayed below.**Phoenix Company’s 2019 Master Budget Report**This report includes the fixed budget for Phoenix Company based on an expected production and sales volume of 15,000 units.---**PHOENIX COMPANY****Fixed Budget Report***For Year Ended December 31, 2019*- **Sales**: $3,000,000- **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 - **Total Cost of Goods Sold**: $1,955,000- **Gross Profit**: $1,045,000- **Selling Expenses**: - Packaging: $75,000 - Shipping: $105,000 - Sales salary (fixed annual amount): $250,000 - **Total Selling Expenses**: $430,000- **General and Administrative Expenses**: - Advertising expense: $125,000 - Salaries: $241,000 - Entertainment expense: $90,000 - **Total General and Administrative Expenses**: $456,000- **Income from Operations**: $159,000---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 a minus sign.)* ### Phoenix Company Contribution Margin Income Statement Analysis**Overview:**This document provides a financial insight into the Phoenix Company with a focus on their contribution margin income statement for the year ended December 31, 2019. It also explores potential impacts on income from operational changes.**Financial Details:**1. **Salaries (70% are variable):** $1,955,000 - **Plant management salaries:** $200,0002. **Gross Profit:** $1,045,0003. **Selling Expenses:** - **Packaging:** $75,000 - **Shipping:** $105,000 - **Sales Salary (fixed annual amount):** $250,000 - **Total Selling Expenses:** $430,0004. **General and Administrative Expenses:** - **Advertising Expense:** $125,000 - **Salaries:** $241,000 - **Entertainment Expense:** $90,000 - **Total General and Administrative Expenses:** $456,0005. **Income from Operations:** $159,000**Scenario Analysis:**An unfavorable business change is possible, wherein production and sales could decrease to 12,000 units. The document outlines the potential impact on operational income.**Contribution Margin Income Statement Table:**| **Phoenix Company** ||--------------------------------------------------|| **Forecasted Contribution Margin Income Statement** || **For Year Ended December 31, 2019** || **Sales (in units)** | **15,000** | **12,000** ||-------------------------------|------------|------------|| Contribution margin (per unit)| | || Contribution margin | | || Fixed costs | | || **Operating income (loss)** | | |- The table has placeholders for both scenarios (15,000 units and 12,000 units) to calculate the contribution margin and operating income or loss.**Conclusion:**To determine the financial impact if sales volume decreases to 12,000 units, it is essential to fill in the contribution margin and fixed cost details in the table, which will help in assessing the operating income or loss as per changes in sales volume.

Name: ### Required InformationThe following information applies to the ques
Uploaded: 2024-03-20T06:33:06.000Z
Channel: Bartleby
Description: ### Required InformationThe following information applies to the questions displayed below.**Phoenix Company’s 2019 Master Budget Report**This report includes the fixed budget for Phoenix Company based on an expected production and sales volume of 1

Contribution margin income statement:Under this income statement, both the variable and fixed costs…

Business

Accounting

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 $3,000,000 Cost of goods sold Direct materials $975,000 225,000 60,000 300,000 195,000 200,000 Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($45,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and administrative expenses Advertising expense Salaries 1,955,000 1,045,000 75,000 105,000 250,000 430,000 125,000 241,000 90,000 Entertainment expense Income from operations 456,000 $ 159,000

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 $3,000,000 Cost of goods sold Direct materials $975,000 225,000 60,000 300,000 195,000 200,000 Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($45,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and administrative expenses Advertising expense Salaries 1,955,000 1,045,000 75,000 105,000 250,000 430,000 125,000 241,000 90,000 Entertainment expense Income from operations 456,000 $ 159,000

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

i) Mary's Baskets Company expects to manufacture and sell 30,000 baskets in 2019 for $5 each. There are 4,000 baskets in beginning finished goods inventory with target ending inventory of 9,000 baskets. The company keeps no work-in-process inventory. What amount of sales revenue will be reported on the 2019 budgeted income statement? A) $175,000 B) $150,000 C) $125,000 D) $85,000
On January 1, 2022, the Bramble Company budget committee has reached agreement on the following data for the 6 months ending June 30, 2022. Sales units: Ending raw materials inventory: Ending finished goods inventory: Third-quarter production: First quarter 5,800; second quarter 6,960; third quarter 8,120. 40% of the next quarter's production requirements. 25% of the next quarter's expected sales units. 8,470 units. The ending raw materials and finished goods inventories at December 31, 2021, follow the same percentage relationships to production and sales that occur in 2022. Three pounds of raw materials are required to make each unit of finished goods. Raw materials purchased are expected to cost $4 per pound. Prepare a production budget by quarters for the 6-month period ended June 30, 2022. BRAMBLE COMPANY Production Budget 1 Quarter 2
(b) A sales budget is given below for one of the products manufactured by N.Ltd .For six months ended 30th June 2021. Month Units January 60,000 February 105,000 March 180,000 April 120,000 May 90,000 June 75,000 The inventory of finished goods at the end of each month equal 20% at the next month's sales Page 1 of 4 On 1t Jan 2021, finished goods inventory totaled 12,000 units. Each unit of the product requires nine units of a specialized liquid known as HN-2, sometimes this extract is in short supply for this reason, the company has a policy of maintaining an inventory at the end of each month equal to 30%of next month's production needed. This requirement was met on 1st Jan 2021. Required Prepare a budget showing the quantity of NH-2 to be purchased each month from January, February and March and in total for the three months period (ii) What is the significance of budgeting in any business organization
Please do not give solution in image format thanku
Sunland Inc. is preparing its annual budgets for the year ending December 31, 2025. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget: Anticipated volume in units 480,000 240,000 Unit selling price $30 $35 Production budget: Desired ending finished goods units 36,000 18,000 Beginning finished goods units 30,000 12,000 Direct materials budget: Direct materials per unit (pounds) 2 3 Desired ending direct materials pounds 36,000 12,000 Beginning direct materials pounds 48,000 18,000 Cost per pound $3 $4 Direct labor budget: Direct labor time per unit 0.4 0.6 Direct labor rate per hour $12 $12 Budgeted income statement: Total unit cost $13 $20 An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $672,000 for product JB 50 and $432,000 for product JB 60, and administrative expenses of $648,000 for product JB 50 and $408,000 for product…
Sandhill Painting Service has budgeted the following time and material for 2022: BUDGETED COSTS FOR 2022 Time Charges $35,280 Painters' wages and benefits Service manager's salary and benefits Office employee's salary and benefits Cost of paint Overhead (supplies, utilities, etc.) Total budgeted costs 11,760 15,680 $62,720 Material Charges $22,540 2,940 49,000 8,330 $82,810 Sandhill budgets 4,000 hours of paint time in 2022 and will charge a profit of $12.00 per hour in addition to a 20% markup on the cost of paint. On February 15, 2022, Sandhill is asked to prepare a price estimate to paint a small building Sandhill estimates that i this job will take 12 labor hours and $490.00 in paint.
Sunland Company has accumulated the following budget data for the year 2022: 1. 2. 3. 4. 5. 6. Sales: 29,200 units; unit selling price $82 Cost of one unit of finished goods: direct materials, 2 kg at $5 per kilogram; direct labour, 3 hours at $13 per hour; and manufacturing overhead, $5 per direct labour hour Inventories (raw materials only): beginning, 9,900 kg; ending, 15,700 kg Raw materials cost: $5 per kilogram Selling and administrative expenses: $219,000 Income taxes: 30% of income before income taxes Prepare a schedule showing the calculation of the cost of goods sold for 2022. SUNLAND COMPANY Computation of Cost of Goods Sold For the Year Ending December 31, 2022 Cost of goods sold Manufacturing overhead Beginning inventory Direct materials Ending inventory Number of units sold Selling and administrative expenses Direct labour Cost of one unit of finished goods eTextbook and Media $ $ $
answer in text form please (without image)
Answer both the requirements, answer in text form please (without image)
accounting question
Kirkland Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first 6 months of 2020, the following data are available. Sales: 20,500 units quarter 1: 22.200 units quarter 2 Variable costs per dollar of sales: sales commissions 5%, delivery expense 2%, and advertising 3% Fixed costs per quarter: sales salaries $10,500, office salaries $6,250, depreciation $4,340, insurance $2,000, utilities $860, and repairs expense $690. 4. Unit selling price: $24. 1. 2 3. Prepare a selling and administrative expense budget by quarters for the first 6 months of 2020. (List variable expenses before fixed expense)
Please do not give solution in image format