Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Required information Problem 23-1A Preparation and analysis of a flexible budget LO P1 [The following information applies to the questions displayed below.] Phoenix Companys 2017

Required information

Problem 23-1A 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 $ 945,000
Direct labor 240,000
Machinery repairs (variable cost) 60,000
DepreciationPlant equipment (straight-line) 300,000
Utilities ($45,000 is variable) 180,000
Plant management salaries 190,000 1,915,000
Gross profit 1,235,000
Selling expenses
Packaging 90,000
Shipping 90,000
Sales salary (fixed annual amount) 235,000 415,000
General and administrative expenses
Advertising expense 150,000
Salaries 241,000
Entertainment expense 90,000 481,000
Income from operations $ 339,000

Problem 23-1A 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.

image text in transcribed

Problem 23-1A Part 3

3. 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 $339,000 if this level is reached without increasing capacity?

image text in transcribed

Problem 23-1A Part 4

4. 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.)

image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Public Auditing Technique For Securing Privacy In Cloud Storage Cloud Server Security

Authors: Sri Nagesh, Vankamamidi Srinivasa Naresh

1st Edition

6202523689, 978-6202523684

More Books

Students also viewed these Accounting questions

Question

socialist egalitarianism which resulted in wage levelling;

Answered: 1 week ago

Question

soyuznye (all-Union, controlling enterprises directly from Moscow);

Answered: 1 week ago