Problem 21-1A Preparation and analysis of a flexible budget LO P1

[The following information applies to the questions displayed below.] 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				$	3,150,000
Cost of goods sold
Direct materials	$	960,000
Direct labor		225,000
Machinery repairs (variable cost)		45,000
DepreciationPlant equipment (straight-line)		330,000
Utilities ($45,000 is variable)		210,000
Plant management salaries		200,000			1,970,000
Gross profit					1,180,000
Selling expenses
Packaging		90,000
Shipping		105,000
Sales salary (fixed annual amount)		235,000			430,000
General and administrative expenses
Advertising expense		125,000
Salaries		230,000
Entertainment expense		80,000			435,000
Income from operations				$	315,000

Problem 21-1A Part 1&2

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 Fixed Budget Report For Year Ended December 31, 2017 Flexible Budget Variable Amount Total Fixed per Unit Cost $ 210.00 Flexible Budget for: Units Sales Unit Sales of of 14,000 16,000 $ 2,940,000 $ 3,360,000 Sales Variable costs Direct materials Direct labor Machinery repairs Utilities Packaging Shipping 0.00 Fixed costs