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. Organize a template for variable costing income statements in which the sales volume is a variable.
Q: Assume that you are opening a merchandising company in Malaysia. You are required to create business…
A: A journal entry is a form of accounting entry that is used to report a business transaction in a…
Q: 2. ABC Corp incurred the following R&D expenses in 20X1: Cost to complete a detailed formula on the…
A: Ans. Cost of sales of the vaccine will be the production cost of the vaccine for initial…
Q: In 2014, PEACE COMPANY received interest income of 100,000 on government obligations and P600,000 in…
A: Sometimes there is difference in net income calculated in financial statements and taxable income of…
Q: ABC Co purchased a masthead for $10,000. A 5% discount is available on the purchase. On…
A: Introduction:- Purchase price includes transportation fees, insurance paid, installation, and all…
Q: Bau Long-Haul, Inc., is considering the purchase of a tractor-trailer that would cost $432,605,…
A: IRR is a rate at which the present value of cash inflows is equal to the present value of cash…
Q: The League Corporation is authorized to issue 100,000 shares of Ordinary Share Capital with a par…
A: Journal Entry :- The purpose of preparing the journal entry to segregate the transaction which are…
Q: Manny Gill is an entrepreneur who started West Secure, a business that provides a number of security…
A: The financial statements of the business includes the income statement, balance sheet and statement…
Q: Calculate the sample size for the AHMED Company using the following information: The population…
A: Income statement: It is statement which shows the company's income and expenditure, it shows profit…
Q: (a) Calculate the cost of goods sold for May and the ending inventory at May 31 using the FIFO…
A: Note: Colour coding has been used for better understanding. Answers can be given without coding as…
Q: P5-6A Wolcott Warehouse Store has an August 31 fiscal year end and uses a perpetual inventory…
A: Disclaimer: “Since you have posted a question with multiple sub-parts, we will solve the first three…
Q: MicroCam produces a single product. Variable cost per unit is $25, and fixed costs are $95,000 per…
A: Sales at desired profit=Fixed cost+Desired profitSelling price-Variable cost per unit
Q: which of the anwsers are operating activities, financing activities, and investing activites for the…
A: In the cash flow statement there are main three segment are there. The details are given below…
Q: 014, PEACE COMPANY received interest income of 100,000 on government obligations and P600,000 in…
A: Deferred Tax : It is the difference of Book accounting income and taxable income of the year. If…
Q: What is meant by the term notes payable?
A: Notes payable is an account that details the specifics of a borrowed amount in note form. Its a…
Q: Assuming that the output of the safety company for the production and sale of fire control systems…
A: Lets understand the basics. Effeciency shows how much more the goods are produced against actual…
Q: Sales Variable expenses Contribution margin $ 1,555,000 601,000 954,000 1,049,000 Fixed expenses Net…
A: In order to determine the contribution margin, the variable cost are required to be subtracted from…
Q: Use the following information to prepare adjusting entries: a.Prepaid insurance of $400 expired…
A: Adjusting entries are those which are recorded at the end of the period to adjust the prepayments…
Q: Record the following selected transactions: a. Sold $900 of merchandise on account, subject to 7%…
A: Journal entries are the basic method for recording financial transactions in the books of accounts.…
Q: A company makes four products that have the following characteristics: Product A sells for $50 but…
A:
Q: How much is the carrying value of the Investment in associate-Yellow at Dec 31, 20X2? 2,372,000…
A: The ABC company has acquired 20% interest or shares of the Yellow company as on January 2, 20X1. ABC…
Q: P7-3A Cedar Grove Middle School wants to raise money for a new sound system for its auditori The…
A: Internal control refers to the process, rules as well as guidelines implemented through business in…
Q: Capital balances and profit and loss sharing ratios of the partners in the Small Entertainment…
A: A partnership is a kind of business structure in which two or more people agree to carry out…
Q: Design a salary slip for the month of December 2021 with information given below. Fixed vs variable…
A: A salary slip, often known as a payslip, is a periodic document delivered by a business to its…
Q: How much is the total equity of the partnership immediately after the admission of C?
A: Admission of a partner into the partnership means that a new partner is entered into the business…
Q: their capital in the partnership is to reflect this ratio. 7. The partners further agreed to divide…
A: Here to determine the adjusted capital balance after the formation partnership for both HEAD and…
Q: Petrus Framing's cost formula for its supplies cost is $1,790 per month plus $10 per frame. For the…
A: Supplies expense is the cost of consumables used during a fiscal quarter. This might be one of the…
Q: BC Corp incurred the following R&D expenses in 20X1: Cost to complete a detailed formula on the…
A: Explanation of Concept Cost is the expenses which have been incurred for production, marketing and…
Q: B, C D are partners in a firm. Their Balance Sheet as on 31/12/2021 is as follow Liabilities R.O…
A: Explanation of Concept Partnership is the firm which is run by two or more partners on the basis of…
Q: Q3: These are amounts and prices of Ali company store Account name Quantity Cost per unit 9 40…
A: Lets understand the basics. In LIFO basis company assumes that, goods comes last in the inventory…
Q: Label the following look-back periods for 20XC by months. A B C D 20XB 20XA
A: The lock-back period means the period that is used to determine whether the organization fulfills…
Q: How much should be recognized as the carrying value of investment in Yellow- FVPL account at Jan 2,…
A: Carrying value of Investment in Yellow- FVTPL account at Jan 2, 20X3: 1,860,000
Q: Determine the proceeds of the sale on a six-year interest-bearing promissory note for $5,750 at 6.9%…
A: The periodic interest rate on the note = 6.9%12=0.575% The term is six years with monthly…
Q: Instructions: Compute for each of the items enumerated below. Number of preference shares issued for…
A: 1) Number of Preference Shares issued for cash = ( Total Number of Preference Shares - Total Number…
Q: This revenue taxes deducted from an employee's gross salary is a cost to the company. is it true or…
A: The expenses are the costs incurred to earn the revenue for the business and liabilities are the…
Q: Cost of merchandise sold reported on the income statement was $159,380. The accounts payable balance…
A: The cash flow statement is prepared to record the cash flow from various activities during the…
Q: Classify each cost as being either variable or fixed with respect to the number of units produced…
A: Cost are classified in to variable cost, fixed cost, overhead cost, administration cost, selling…
Q: Exercise 2 A metal recycling equipment was purchased on Mar 01, 2016 at 150,000 with an estimated…
A: Fixed asset: It implies to a tangible asset that is purchased with the view to utilize it over it's…
Q: Need detail explanation Test your template for 15,000 units sales volume to see if you get the same…
A: Budget: A budget is an estimate of an organization's income and spending for a certain period of…
Q: Total guests during the year for a hotel Number of rooms available (per day) Occupancy REVPAR The…
A: Answer : $141.55
Q: 37)At Dec 31, Michael Corp has the following bank information: Cash balance per bank $4,500…
A: Introduction: Bank Reconciliation statement: To reconcile the differences between cash and pass book…
Q: The Warren W. Fisher Computer Corporation purchases 8,000 transistors each year as components in…
A: As you have asked multiple sub-parts we can solve only first three sub parts for you for rest of the…
Q: Required E3-18 (Static) Analyzing the Effects of Transactions Using T-Accounts and Interpreting the…
A: Net profit margin ratio=Net IncomeRevenues×100
Q: ft:0:40:48 Elizabeth receives a yearly salary of $59,800. She is paid weekly, and her regular…
A: Salary paid on hourly rate and total salary calculation based on total work hours. Overtime Salary…
Q: 184 Lola, a calendar year taxpayer subject to a 40% marginal Federal gift tax rate, made a gift of a…
A: Federal Tax- The amount of tax levied by the government on the profits earned by individuals and…
Q: he City of Raylan has a rather large warehouse that it no longer needs. The city had previously used…
A: Lease: A lease is a contract that transfers real estate, equipment, or facilities for a set duration…
Q: What is accounting and what is it about? Careers in accounting that you can go in Types of…
A: As per the guidelines, the solution to the first question is given below. For obtaining answers to…
Q: Which of the following is NOT among the conditions that give rise to a demand by external users for…
A: The conditions that give rise to a demand by external users for independent audits of financial…
Q: Phoenix Company’s 2019 master budget included the following fixed budget report. It is based on an…
A:
Q: Which of the following suggests that the foreign entity's functional currency is the parent's…
A: Functional currency is the currency of primary economic environment in which company operates.There…
Q: Considering the amortisation schedule, what is the percentage, rounded to two decimal places, of the…
A: First we need to know the net home payable amount Edwill Purchased a new home Cost is R110790000…
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Phoenix Company’s 2019
- Organize a template for variable costing income statements in which the sales volume is a variable.
Step by step
Solved in 2 steps with 2 images
- Hudson Co. reports the contribution margin income statement for 2019 below. Contribution Margin Income Statement For Year Ended December 31, 2019 Sales (9,600 units at $225 each) . . . . . . . . . . . . . . . . . . . . $2,160,000 Variable costs (9,600 units at $180 each) . . . . . . . . . . . . . 1,728,000 Contribution margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 432,000 Fixed costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 324,000 Pretax income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 108,000 1. Compute the company’s degree of operating leverage for 2019. 2. If sales decrease by 5% in 2020, what will be the company’s pretax income? 3. Assume sales for 2020 decrease by 5%. Prepare a contribution margin income statement for 2020.Prepare a contribution margin format income statement; calculate breakeven point Presented here is the income statement for Fairchild Co. for March:Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $80,000Cost of goods sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42,000Gross profi t . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $38,000Operating expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,000Operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 6,000Based on an analysis of cost behavior patterns, it has been determined that the company’s contribution margin ratio is 30%.Required:a. Rearrange the preceding income statement to the contribution margin format.b. Calculate…Hudson Co. reports the contribution margin income statement for 2019 below. Contribution Margin Income StatementFor Year Ended December 31, 2019Sales (9,600 units at $225 each) . . . . . . . . . . . . . . . . . . . . $2,160,000Variable costs (9,600 units at $180 each) . . . . . . . . . . . . . 1,728,000Contribution margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 432,000Fixed costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 324,000Pretax income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 108,000 Assume the company is considering investing in a new machinethat will increase its fixed costs by $40,500 per year and decrease its variable costs by $9 per unit.Prepare a forecasted contribution margin income statement for 2020 assuming the company purchases thismachine.
- Hudson Co. reports the contribution margin income statement for 2019 below. Contribution Margin Income StatementFor Year Ended December 31, 2019Sales (9,600 units at $225 each) . . . . . . . . . . . . . . . . . . . . $2,160,000Variable costs (9,600 units at $180 each) . . . . . . . . . . . . . 1,728,000Contribution margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 432,000Fixed costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 324,000Pretax income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 108,000 The marketing manager believes that increasing advertising costs by $81,000 in 2020 will increase the company’s sales volume to 11,000 units. Prepare a forecasted contribution margin income statement for 2020 assuming the company incurs the additional advertising costs.Hudson Co. reports the contribution margin income statement for 2019 below. Contribution Margin Income StatementFor Year Ended December 31, 2019Sales (9,600 units at $225 each) . . . . . . . . . . . . . . . . . . . . $2,160,000Variable costs (9,600 units at $180 each) . . . . . . . . . . . . . 1,728,000Contribution margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 432,000Fixed costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 324,000Pretax income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 108,000 1. Assume Hudson Co. has a target pretax income of $162,000 for 2020. What amount of sales (in dollars) is needed to produce this target income? 2. If Hudson achieves its target pretax income for 2020, what is its margin of safety (in percent)? (Round to one decimal place.)Hudson Co. reports the contribution margin income statement for 2019 below. Contribution Margin Income StatementFor Year Ended December 31, 2019Sales (9,600 units at $225 each) . . . . . . . . . . . . . . . . . . . . $2,160,000Variable costs (9,600 units at $180 each) . . . . . . . . . . . . . 1,728,000Contribution margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 432,000Fixed costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 324,000Pretax income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 108,000 If the company raises its selling price to $240 per unit, computeits (1) contribution margin per unit, (2) contribution margin ratio, (3) break-even point in units, and(4) break-even point in sales dollars.
- Customers balance December 31, 2023 om customers e balance, March 31, 2024: cted in 2nd Ot 2024 Data table Total sales Budgeted purchases of direct matenal Budgeted direct labor cost Budgeted manufacturing overhead costs Variable manufacturing overhead Depreciation Insurance and property taxes Budgeted selling and administrative expenses Salaries expense Rent expense Insurance experese Depreciation experie Supples expense Print Done 208.000 40,900 37,500 1,100 1.200 6,700 4,000 1,000 1,400 6.240Cost of goods manufactured, cost of goods sold, and income statementGrandSlam, Inc., incurred the following costs during March:Selling expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $25,340Direct labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37,752Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,135Manufacturing overhead, actual. . . . . . . . . . . . . . . . . . . . . . . . 32,760Raw materials used . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,464Administrative expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,675 Required:During the month, 2,600 units of product were manufactured and 1,450 units of product were sold. On March 1, GrandSlam, Inc., carried no inventories. On March 31, there were no inventories for raw materials or work in process.a. Calculate the cost of goods manufactured during March and the average cost per unit of…Mason Corporation began operations at the beginning of the current year. One of the company’s products, a refrigeration element, sells for $185 per unit. Information related to the current year’s activities follows. Net income: $168,000 Variable costs per unit:Direct material............................................................................................$ 20Direct labor......................................................................................................37Manufacturing overhead.......................................................................... 48Annual fixed costs:Manufacturing overhead............................................................................................................$600,000Selling and administrative........................................................................... 860,000Production and Sales activity:Production…
- Cleary Company manufactures and sells a single product. The company's sales and expenses for last year follow: Total Per Unit % Sales. . . . . . . . . . . . . . . . . . . $100,000 $20 ? Variable expenses. . . . . . . ? ? ? Contribution margin. . . . . . ? ? ? Fixed expenses. . . . . . . . . . 12,000 Operating income. . . . . . . . $28,000 1. Fill in the missing numbers in the table. Use the following questions to help fill in the missing numbers in the table: a. What is the total contribution margin? b. What is the total variable expense? c. How many units were sold? d. What is the per-unit variable expense? e. What is the per-unit contribution margin? 2. Answer the following questions about breakeven analysis: a. What is the breakeven point in units? b. What is the breakeven point in sales dollars? 3. Answer the following questions about target profit analysis and…Engberg Company installs lawn sod in home yards. The company’s most recent monthly contribution format income statement follows: Amount Percent of SalesSales .................................................... $ 80,000 100%Variable expenses ............................. 32,000 40%Contribution margin ....................... 48,000 60%Fixed expenses .................................. 38,000Net operating income ................. $ 10,000 Required:1. What is the company’s degree of operating leverage?2. Using the degree of operating leverage, estimate the impact on net operating income of a 5% increase in sales.3. Verify your estimate from part (2) above by constructing a new contribution format income statement for the company assuming a 5% increase in sales.Data Year 2 Quarter Year 3 Quarter 1 2 3 4 1 2 Budgeted unit sales 40,000 60,000 100,000 50,000 70,000 80,000 • Selling price per unit • Accounts receivable, beginning balance • Sales collected in the quarter sales are made • Sales collected in the quarter after sales are made • Desired ending finished goods inventory is • Finished goods inventory, beginning • Raw materials required to produce one unit • Desired ending inventory of raw materials is • Raw materials inventory, beginning • Raw material costs • Raw materials purchases are paid and • Accounts payable for raw materials, beginning balance $12 per unit $65,000 75% 25% 30% of the budgeted unit sales of the next quarter 12,000 units 5 pounds 10% of the next quarter's production needs 23,000 pounds $0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase $81,500 •Direct labor cost per hour •Direct labor hour per unit $15 per hour 0.2 hour per unit $2 per hour $60,000 •Variable MOH rate…