The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 402 Weeks Ago, 1 Day Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Phoenix CompanyAc€?cs 2013 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, 2013 |
Â
| Â Â Sales | Â | Â | Â | $ | 3,150,000 | |
| Â Â Cost of goods sold | Â | Â | Â | Â | Â | |
| Â Â Â Â Â Direct materials | $ | 960,000 | Â | Â | Â | |
| Â Â Â Â Â Direct labor | Â | 240,000 | Â | Â | Â | |
| Â Â Â Â Â Machinery repairs (variable cost) | Â | 60,000 | Â | Â | Â | |
|      DepreciationAc€??plant equipment |  | 330,000 |  |  |  | |
| Â Â Â Â Â Utilities ($45,000 is variable) | Â | 195,000 | Â | Â | Â | |
| Â Â Â Â Â Plant management salaries | Â | 210,000 | Â | Â | 1,995,000 | |
| Â Â | Â | Â | Â | Â | Â | |
| Â Â Gross profit | Â | Â | Â | Â | 1,155,000 | |
| Â Â Selling expenses | Â | Â | Â | Â | Â | |
| Â Â Â Â Â Packaging | Â | 75,000 | Â | Â | Â | |
| Â Â Â Â Â Shipping | Â | 105,000 | Â | Â | Â | |
| Â Â Â Â Â Sales salary (fixed annual amount) | Â | 235,000 | Â | Â | 415,000 | |
| Â Â | Â | Â | Â | Â | Â | |
| Â Â General and administrative expenses | Â | Â | Â | Â | Â | |
| Â Â Â Â Â Advertising expense | Â | 125,000 | Â | Â | Â | |
| Â Â Â Â Â Salaries | Â | 241,000 | Â | Â | Â | |
| Â Â Â Â Â Entertainment expense | Â | 75,000 | Â | Â | 441,000 | |
| Â Â | Â | Â | Â | Â | Â | |
| Â Â Income from operations | Â | Â | Â | $ | 299,000 | |
| Â Â | Â | Â | Â | Â | Â | |
![]() |
||||||
Â
Â
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------and----------- ac-----------qui-----------sit-----------ion----------- of----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n.P-----------lea-----------se -----------pin-----------g m-----------e o-----------n c-----------hat----------- I -----------am -----------onl-----------ine----------- or----------- in-----------box----------- me----------- a -----------mes-----------sag-----------e I----------- wi-----------ll