Required Information Problem 21-1A Preparing and analyzing a flexible budget LO P1, A1 The following information applies to the questions displayed below) 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 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $3,300,000 Cost of goods sold Direct materials $930,000 Direct labor 225, eee Machinery repairs (variable cost) 60,000 Depreciation-plant equipment straight-line) 330, ce utilities ($45,000 is variable) 210,000 Plant management salaries 190,000 1,345,000 Gross profit 1,355,000 selling expenses Packaging 90,00 Shipping 105,000 Sales salary (fixed annual amount) 235,000 430,000 General and administrative expenses Advertising expense 100, eee Salaries 230,000 Entertainment expense 80,000 410,000 Income from operations $ 515,000 Problem 21-1A Part 1&2 Required: 182. Prepare fexible 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 Flexible Budgets For Year Ended December 31, 2019 Flexible Budget Variable Amount Total Fixed per Unit Cost Flexible Budget for Units Sales Unit Sales of of 14,000 10,000 Salos Variable costs