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. a. Classify all items listed in the fixed budget as variable or fixed. b. Also determine their amounts per unit or their amounts for the year, as appropriate. c. Identify the unit variable costs in the format of variable costing, according to your findings in part a

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
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.

a. Classify all items listed in the fixed budget as variable or fixed.
b. Also determine their amounts per unit or their amounts for the year, as appropriate.
c. Identify the unit variable costs in the format of variable costing, according to your findings in part a
d. Organize a template for variable costing income statements in which the sales volume is a variable.
e. Test your template for 15,000 units sales volume to see if you get the same income as stated above
f. Find the breakeven point and provide the income statement at break even
g. 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 ..
$975,000
Direct labor..
..
225,000
Machinery repairs (variable cost) ..
60,000
300,000
Depreciation-Plant equipment (straight-line).
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).
250,000
430,000
General and administrative expenses
Advertising expense ..
125,000
Salaries.....
241,000
Entertainment expense ..
90,000
456,000
Income from operations
$ 159,000
Transcribed Image Text:Fixed Budget Report For Year Ended December 31, 2019 Sales.... $3,000,000 Cost of goods sold Direct materials .. $975,000 Direct labor.. .. 225,000 Machinery repairs (variable cost) .. 60,000 300,000 Depreciation-Plant equipment (straight-line). 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). 250,000 430,000 General and administrative expenses Advertising expense .. 125,000 Salaries..... 241,000 Entertainment expense .. 90,000 456,000 Income from operations $ 159,000
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
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
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage
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
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning