Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Phoenix Companys 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX
Phoenix Companys 2017 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, 2017 | |||||
Sales | $ | 3,000,000 | |||
Cost of goods sold | |||||
Direct materials | $ | 975,000 | |||
Direct labor | 225,000 | ||||
Machinery repairs (variable cost) | 60,000 | ||||
DepreciationPlant equipment (straight-line) | 300,000 | ||||
Utilities ($45,000 is variable) | 195,000 | ||||
Plant management salaries | 200,000 | 1,955,000 | |||
Gross profit | 1,045,000 | ||||
Selling expenses | |||||
Packaging | 75,000 | ||||
Shipping | 105,000 | ||||
Sales salary (fixed annual amount) | 250,000 | 430,000 | |||
General and administrative expenses | |||||
Advertising expense | 125,000 | ||||
Salaries | 241,000 | ||||
Entertainment expense | 90,000 | 456,000 | |||
Income from operations | $ | 159,000 | |||
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. $3,000,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 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 and administrative expenses Advertising expense 125,000 Salaries 241,000 Entertainment expense 90,000 Income from operations 1,955,000 1,045,000 430,000 456,000 159,000 $ 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. For Year Ended December 31, 2017 Flexible Budget Flexible Budget for: Variable Amount Total Fixed Units Sales Unit Sales of per Unit Cost of 14,000 16,000 $ 200.00 Sales Variable costs 0.00 Fixed costs $ 0 $ 0 $
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started