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. $3,150,000 PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales Cost of goods sold Direct materials $930,000 Direct labor 225,000 Machinery repairs (variable cost) 45,000 Depreciation-Plant equipment (straight-line) 315,000 Utilities ($60,000 is variable) 210,000 Plant management salaries 210,000 Gross profit Selling expenses Packaging 90,000 Shipping 90,000 Sales salary (fixed annual amount) 235,000 General and administrative expenses Advertising expense 150,000 Salaries 241,000 Entertainment expense 90,000 Income from operations 1,935,000 1,215.000 415,000 481,000 319,000 $ Problem 21-1A Part 1&2 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. PHOENIX COMPANY Flexible Budgets For Year Ended December 31, 2019 Flexible Budget Variable Total Fixed Amount per Cost Unit $ 210.00 Flexible Budget for: Units Sales of 14,000 $ 2,940,000 Unit Sales of 16,000 $3,360,000 Sales Variable costs Direct materials Direct labor Machinery repairs Utilities Packaging Shipping 62.00 15.00 3.00 868,000| 210,000 42,000 992,000 240,000 48,000 6.00 84,000 84,000 96,000 96,000 6.00 92.00 1,288,000 1,472,000 Total variable costs Contribution margin Fixed costs DepreciationPlant equipment (straight-line) Utilities Plant management salaries Sales salary Advertising expense Salaries | Entertainment expense 315,000 180,000 210,000 235,000 150,000 241,000 90,000 315,000 180,000 210,000 235,000 150,000 241,000 90,000 315,000 180,000 210,000 235,000 150,000 241,000 90,000 $ 1,421,000 $ 1,421,000 $1,421,000 Total fixed costs Income from operations