Required information

Problem 21-1A Preparing and analyzing a flexible budget LO P1, A1

Skip to question

[The following information applies to the questions displayed below.] Phoenix Companys 2019 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, 2019
Sales				$	3,150,000
Cost of goods sold
Direct materials	$	930,000
Direct labor		225,000
Machinery repairs (variable cost)		60,000
DepreciationPlant equipment (straight-line)		300,000
Utilities ($60,000 is variable)		210,000
Plant management salaries		210,000			1,935,000
Gross profit					1,215,000
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		241,000
Entertainment expense		75,000			441,000
Income from operations				$	374,000
Problem 21-1A Part 4 4. An unfavorable change in business is remotely possible; in this case, production and sales volume for the year 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 Statement For Year Ended December 31, 2019 15,000 Sales (in units) Contribution margin (per unit) Contribution margin Fixed costs Operating income (loss) 12,000