Problem 8-1A Preparation and analysis of a flexible budget LO P1 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				$	3,300,000
Cost of goods sold
Direct materials	$	960,000
Direct labor		210,000
Machinery repairs (variable cost)		60,000
DepreciationPlant equipment (straight-line)		330,000
Utilities ($30,000 is variable)		180,000
Plant management salaries		180,000			1,920,000
Gross profit					1,380,000
Selling expenses
Packaging		75,000
Shipping		90,000
Sales salary (fixed annual amount)		235,000			400,000
General and administrative expenses
Advertising expense		125,000
Salaries		230,000
Entertainment expense		75,000			430,000
Income from operations				$	550,000

Problem 8-1A 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 Flexible Budget for: Variable Amount Total Fixed Units Sales Unit Sales of per Unit Cost of 14,000 16,000 Sales Variable costs Direct materials Direct labor Machinery repairs Utilities Packaging Shipping 0.00 Total variable costs 0 Contribution margin Fixed costs Depreciation-Plant equipment (straight-line) Utilities Plant management salaries Sales salary Advertising expense Salaries Entertainment expense otal fixed costs ncome from operations