[The following information applies to the questions displayed below.]

Phoenix Companys 2015 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, 2015

Sales				$	3,000,000
Cost of goods sold
Direct materials	$	915,000
Direct labor		225,000
Machinery repairs (variable cost)		60,000
Depreciationplant equipment (straight-line)		315,000
Utilities ($45,000 is variable)		180,000
Plant management salaries		220,000			1,915,000
Gross profit					1,085,000
Selling expenses
Packaging		75,000
Shipping		105,000
Sales salary (fixed annual amount)		235,000			415,000
General and administrative expenses
Advertising expense		100,000
Salaries		230,000
Entertainment expense		85,000			415,000
Income from operations				$	255,000

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.

3.

The companys business conditions are improving. One possible result is a sales volume of approximately 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 2015 budgeted amount of $255,000 if this level is reached without increasing capacity?

4.	An unfavorable change in business is remotely possible; in this case, production and sales volume for 2015 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.)

PLease organize exactly as seen, I get confused very easily, thank you so much!

[The following information applies to the questions displayed below.) Phoenix Company's 2015 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, 2015 S 3,000,000 Sales Cost of goods sold Direct materials 915,000 225,000 60,000 315,000 180,000 220,000 Direct labor Machinery repairs (variable cost) Depreciation-plant equipment (straight-line) Utilities ($45,000 is variable) Plant management salaries 1,915,000 Gross profit Selling expenses caging Shipping Sales salary (fixed annual amount) 1,085,000 75,000 105,000 235,000 415,000 General and administrative expenses Advertising expense 100,000 230,000 85,000 Salaries Entertainment expense 415,000 S 255,000 Income from operations Required: 182.Prepare flexible budgets for the company at sales volumes of 14,000 and 16,000 units and classify all items listed in the fixed budget as variable or fixed. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2015 Flexible Budget Flexible Budget for: Variable Amount Total Fixed Units Sales of Unit Sales of Cost 14,000 16,000 per Unit Variable costs 0.00 Fixed costs 2$ 3. The company's business conditions are improving. One possible result is a sales volume of approximately 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 2015 budgeted amount of $255,000 if this level is reached without increasing capacity? PHOENIX COMPANY Forecasted Contribution Margin Income Statement For Year Ended December 31, 2015 Sales (in units) 15,000 18,000 Contribution margin (per unit) Contribution margin Fixed costs Expected increase in operating income 4. An unfavorable change in business is remotely possible; in this case, production and sales volume for 2015 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, 2015 Sales (in units) 15,000 12,000 Contribution margin (per unit) Contribution margin Fixed costs Operating income (loss)