Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Required information (The following information applies to the questions displayed below) Phoenix Company's 2017 master budget included the following fixed budget report. It is based

image text in transcribed
image text in transcribed
Required information (The following information applies to the questions displayed below) Phoenix Company's 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. $3,000,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales Cost of goods sold Direct materials $915.000 Direct labor 240,000 Machinery repairs (variable cost) 60,000 Depreciation-Plant equipment (straight-line) 300,000 Utilities ($45,000 is variable) 180.000 Plant management salaries 190,000 Gross profit Selling expenses Packaging 75,000 Shipping 105,000 Sales salary (fixed annual amount) 235,000 General and administrative expenses Advertising expense 150,000 Salaries 230,000 Entertainment expense 75,000 Income from operations 1,885,000 1,115,000 415.000 455,000 The company's business conditions are improving. One possible result is a sales volume of 18.000 units. The company president is onfident that this volume is within the relevant range of existing capacity. How much would operating income increase over the 2017 judgeted amount of $245,000 if this level is reached without increasing capacity? PHOENIX COMPANY Forecasted Contribution Margin Income Statement For Year Ended December 31, 2017 Help Save 190,000 1,885,000 1,115,000 VELLEN , Plant management salari Gross profit Selling expenses Packaging Shipping Sales salary (fixed annual amount General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations 75,000 105,000 235,000 415,000 150,000 230,000 75,000 455,000 245,000 $ The company's business conditions are improving. One possible result is a sales volume of 18,000 units. The company president is onfident that this volume is within the relevant range of existing capacity. How much would operating income increase over the 2017 udgeted amount of $245,000 if this level is reached without increasing capacity? PHOENIX COMPANY Forecasted Contribution Margin Income Statement For Year Ended December 31, 2017 Sales (in units) 15,000 18,000 Contribution margin (per unit) $ 103.00 $ 103.00 ontribution margin $ 1,545,000 $ 1.854.000 xed costs 1,360,000 1,360,000 Operating income $ 185,000 $ 494,000 $ 309,000 Operating income increase

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_2

Step: 3

blur-text-image_3

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

The Future Of Audit Keeping Capital Markets Efficient

Authors: Keith Houghton, Christine Jubb, Michael Kend, Juliana Ng

1st Edition

1921666501, 978-1921666506

More Books

Students also viewed these Accounting questions

Question

the fraction of deposits required as reserve is known as

Answered: 1 week ago

Question

What is meant by planning or define planning?

Answered: 1 week ago

Question

Define span of management or define span of control ?

Answered: 1 week ago

Question

What is meant by formal organisation ?

Answered: 1 week ago

Question

What is meant by staff authority ?

Answered: 1 week ago

Question

5. Understand how cultural values influence conflict behavior.

Answered: 1 week ago

Question

8. Explain the relationship between communication and context.

Answered: 1 week ago