Question

Project 1: CVP Income Statement (10 points) Instructions: Prepare your solutions in Excel, and upload your Excel file to Moodle by the deadline specified by your instructor. Do NOT email your file! The following information pertains to Fun in the Sun, Inc., a jet ski manufacturer: Buayered production costs for the coming year: Caterials per ski $ 575 Direct labor per ski Variable overhead per ski Total fixed overhead 44,750 Budgeted selling and administrative costs for the coming year: Fixed selling & admin expense $ 102,000 Sales commission per ski 75 In the coming year, Fun in the Sun plans to produce and sell 1,280 skis at a price of $1,230 each. 280 70 Instructions for Project 1: 1. Prepare a CVP income statement. 2. Calculate the breakeven point in units and sales dollars. 3. Calculate the margin of safety. 4. Calculate the margin of safety ratio. 5. If Fun in the Sun wants to earn net income of $260,000, how many units must it sell?

cab uou help me answer 1-5 and how to eneter on excel

Answer 1

F H J K CVP Income Statement Total Per Unit Sales $ 15,74,400.00 $ 1,230.00 Variable Expenses Direct Material 736000 Direct Labor 358400 Variable overhead 89600 Sales Commission 96000 Total Variable Expenses 1184000 Contribution margin $ 3,90,400.00 $ 305.00 Fixed Expenses Total Fixed Overhead 44750 Fixed selling & admin expense 102000 Total Fixed Expenses 146750