90.2K

Verified Solution

Link Copied!

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 Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($60,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount) General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations $ 915,000 210,000 45,000 330,000 180,000 200,000 1,880,000 1,120,000 90,000 90,000 235,000 415,000 150,000 241,000 75,000 466,000 $ 239,000 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 Flexible Budgets For Year Ended December 31, 2019 Flexible Budget Variable Amount Total Fixed Cost Flexible Budget for: Units Sales Unit Sales of of 14,000 16,000 per Unit Sales Variable costs Direct materials Direct labor Machinery repairs Utilities Packaging Shipping 0.00 0 0 Contribution margin Fixed costs DepreciationPlant equipment (straight-line) Plant management salaries Utilities Sales salary Advertising expense Salaries Entertainment expense $ $ 0 $ 0 $ 0 Total fixed costs

Answer & Explanation Solved by verified expert

See Answer