Question
QUESTION 45: PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales $ 3,000,000 Cost of goods sold Direct materials $ 900,000 Direct
QUESTION 45:
PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 | |||||
Sales | $ | 3,000,000 | |||
Cost of goods sold | |||||
Direct materials | $ | 900,000 | |||
Direct labor | 210,000 | ||||
Machinery repairs (variable cost) | 45,000 | ||||
DepreciationPlant equipment (straight-line) | 330,000 | ||||
Utilities ($45,000 is variable) | 180,000 | ||||
Plant management salaries | 190,000 | 1,855,000 | |||
Gross profit | 1,145,000 | ||||
Selling expenses | |||||
Packaging | 90,000 | ||||
Shipping | 105,000 | ||||
Sales salary (fixed annual amount) | 235,000 | 430,000 | |||
General and administrative expenses | |||||
Advertising expense | 150,000 | ||||
Salaries | 230,000 | ||||
Entertainment expense | 80,000 | 460,000 | |||
Income from operations | $ | 255,000 | |||
PART 1: The companys business conditions are improving. One possible result is a sales volume of 18,000 units. The company president is confident that this volume is within the relevant range of existing capacity. How much would operating income increase over the 2017 budgeted amount of $255,000 if this level is reached without increasing capacity?
|
PART 2: An unfavorable change in business is remotely possible; in this case, production and sales volume for 2017 could fall to 12,000 units. How much income (or loss) from operations would occur if sales volume falls to this level? (Enter any loss with minus sign.)
PHOENIX COMPANY: Forecasted Contribution Margin Income StatementFor Year Ended December 31, 2017: Sales (in units)15,00012,000Contribution margin (per unit)Contribution marginFixed costsOperating income (loss)
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