In: Accounting
| P5-3A Prepare a CVP income statement, compute break-even point, contribution margin ratio, margin of safety ratio | |||||||||||||
| and sales for target net income | |||||||||||||
| Jorge Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle | |||||||||||||
| to retailers. For the year 2020, management estimates the following revenues and costs. | |||||||||||||
| Sales | $1,800,000 | Selling expenses - variable | $70,000 | ||||||||||
| Direct materials | 430,000 | Selling expenses - fixed | 65,000 | ||||||||||
| Direct labor | 360,000 | Administrative expenses - variable | 20,000 | ||||||||||
| Manufacturing overhead- variable | 380,000 | Administrative expenses - fixed | 60,000 | ||||||||||
| Manufacturing overhead -fixed | 280,000 | ||||||||||||
| Instructions | |||||||||||||
| (a) | Prepare a CVP income statement for 2020 based on management estimates. (show column for total amounts only.) | ||||||||||||
| (b) | Compute the break-even point in (1) units and (2) dollars. | ||||||||||||
| (c ) | Compute the contribution margin ratio and the margin of safety ratio. (Round to the nearest full percent.) | ||||||||||||
| (d) | Determine the sales dollars required to earn net income of $180,000. | ||||||||||||