Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Required information [The following information applies to the questions displayed below.] Phoenix Companys 2019 master budget included the following fixed budget report. It is based
Required information
[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 | 240,000 | ||||
Machinery repairs (variable cost) | 45,000 | ||||
DepreciationPlant equipment (straight-line) | 315,000 | ||||
Utilities ($30,000 is variable) | 180,000 | ||||
Plant management salaries | 220,000 | 1,930,000 | |||
Gross profit | 1,220,000 | ||||
Selling expenses | |||||
Packaging | 90,000 | ||||
Shipping | 90,000 | ||||
Sales salary (fixed annual amount) | 235,000 | 415,000 | |||
General and administrative expenses | |||||
Advertising expense | 125,000 | ||||
Salaries | 230,000 | ||||
Entertainment expense | 80,000 | 435,000 | |||
Income from operations | $ | 370,000 | |||
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 Sales (in units) 15,000 12,000 Contribution margin (per unit) Contribution margin Fixed costs Operating income (loss) $ 370.000
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