Check my work Phoenix Company reports the following fixed budget. It is based on an expected...

Transcribed Image Text:

Check my work Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget For Year Ended December 31 Sales Costs Direct materials Direct labor Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-Office equipment Income $ 3,000,000 975,000 225,000 60,000 300,000 200,000 225,000 250,000 411,000 195,000 $ 159,000 Required: 1&2. Prepare flexible budgets at sales volumes of 14,000 and 16,000 units. 3. The company's business conditions are improving. One possible result is a sales volume of 18,000 units. Prepare a simple budgeted income statement if 18,000 units are sold. Complete this question by entering your answers in the tabs below. Req 1 and 2 Req 3 Prepare flexible budgets at sales volumes of 14,000 and 16,000 units. PHOENIX COMPANY Flexible Budgets For Year Ended December 31 Flexible Budget Sales Variable costs Direct materials Direct labor S Flexible Bud Variable Amount Total Fixed Units Sales Un per Unit Cost $ 200.00 $ 0.00 of 14,000 $2,800,000 $ 65.00 15.00 < Prev 1 2 of 10 Next > 910,000 210,000 Check my work Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget For Year Ended December 31 Sales Costs Direct materials Direct labor Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-Office equipment Income $ 3,000,000 975,000 225,000 60,000 300,000 200,000 225,000 250,000 411,000 195,000 $ 159,000 Required: 1&2. Prepare flexible budgets at sales volumes of 14,000 and 16,000 units. 3. The company's business conditions are improving. One possible result is a sales volume of 18,000 units. Prepare a simple budgeted income statement if 18,000 units are sold. Complete this question by entering your answers in the tabs below. Req 1 and 2 Req 3 Prepare flexible budgets at sales volumes of 14,000 and 16,000 units. PHOENIX COMPANY Flexible Budgets For Year Ended December 31 Flexible Budget Sales Variable costs Direct materials Direct labor S Flexible Bud Variable Amount Total Fixed Units Sales Un per Unit Cost $ 200.00 $ 0.00 of 14,000 $2,800,000 $ 65.00 15.00 < Prev 1 2 of 10 Next > 910,000 210,000

Answer rating: 100% (QA)

Here is the solution to the problem Req 1 and 2 Prepare flexible budgets at sales volumes of 14000 a... View the full answer