15,000 units sales volume to see if you get the same income as stated above Find the breakeven point and provide the

Principles of Cost Accounting
17th Edition
ISBN:9781305087408
Author:Edward J. Vanderbeck, Maria R. Mitchell
Publisher:Edward J. Vanderbeck, Maria R. Mitchell
Chapter7: The Master Budget And Flexible Budgeting
Section: Chapter Questions
Problem 4E: Prepare a cost of goods sold budget for the Crest Hills Manufacturing Co. for the year ended...
icon
Related questions
icon
Concept explainers
Question

Phoenix Company’s 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units.

 

  • Organize a template for variable costing income statements in which the sales volume is a variable. 
  • Test your template for 15,000 units sales volume to see if you get the same income as stated above
  • Find the breakeven point and provide the income statement at break even 
  • Provide income statement at sales volume 12,000, 14,000, 16,000, and 18,000

 

Fixed Budget Report
For Year Ended December 31, 2019
Sales .
$3,000,000
Cost of goods sold
Direct materials ..
Direct labor.....
Machinery repairs (variable cost)
$975,000
225,000
60,000
....
Depreciation-Plant equipment (straight-line) .
300,000
Utilities ($45,000 is variable)
195,000
Plant management salaries
200,000
1,955,000
Gross profit....
1,045,000
Selling expenses
Packaging...
75,000
Shipping..
105,000
Sales salary (fixed annual amount).
General and administrative expenses
250,000
430,000
Advertising expense
125,000
Salaries.....
241,000
Entertainment expense
90,000
456,000
$ 159,000
Income from operations
Transcribed Image Text:Fixed Budget Report For Year Ended December 31, 2019 Sales . $3,000,000 Cost of goods sold Direct materials .. Direct labor..... Machinery repairs (variable cost) $975,000 225,000 60,000 .... Depreciation-Plant equipment (straight-line) . 300,000 Utilities ($45,000 is variable) 195,000 Plant management salaries 200,000 1,955,000 Gross profit.... 1,045,000 Selling expenses Packaging... 75,000 Shipping.. 105,000 Sales salary (fixed annual amount). General and administrative expenses 250,000 430,000 Advertising expense 125,000 Salaries..... 241,000 Entertainment expense 90,000 456,000 $ 159,000 Income from operations
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 3 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Cost Accounting
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College