Question
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 | |||
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 budgeted amount of $370,000 if this level is reached without increasing capacity?
PHOENIX COMPANY Forecasted Contribution Margin Income Statement For Year Ended December 31, 2019 Sales (in units) 15,000 18,000 Contribution margin (per unit) Contribution margin Fixed costs Operating income
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