calculate these questions to use data1,data2.

3 BISSAN BIKE INC Balance Sheet 5 As at December 31, 2013 7 Assets 10 Accounts Recent 11 Raw Materials inventory 12 Work in Processory 254.000 1.701000 1004000 1 298.000 4001 000 14 Plant and Equipment (net) 15 16 Total Assets 10.801.000 Liabilities and Oumers' Equity Bank indebtedness 1.897.000 Accounts Payable 879.000 Long-Term Loans Payable 1.100.000 Total Liabilities 3.967 000 Shareholders' Equity Total Liabilities and Shareholders' Equity 10.801.000 Production (kes) 150 000 Total Fixed Overhead 7.087.500 Per Be Fred Overhead 47.25 Per bud overhead is based on production of 150.000 units Estimated costs of producing the average bisa bike avgun cos assuming a constant of model Direct Materials 127.00 Direct Labour 63.00 19 BISSAN BE INC 20 In Statement 21 For the Year End - December 31, 2013 22 23 Revue 54 750 000 24 Cost of Goods and 40312500 25 May 26 Seling and Administrative Expenses (10.950.000) Datutat Data Otomatik Kaydet 2020-2021-01-BUS 101.71 - Excel 89 Sayfa Dureni Dos G Ekle Formller Gorden Gece Gorunum Yardm Gene AA = 2 S7 A., A. 8 % 92 Koulu A1 EXHIBIT A B D E H 123 Revenue 54.750 000 Estimated costs of producing the average Bissan bike 24 Cost of Goods Sold (40 312 500) cang unit costs, assuming a content mix of models) 25 Gross Margin 14.437.500 Direct Materials 127.00 26 Seling and Administrative Expenses (10 950 000) Direct Labour 63.00 27 Income before taxes 3.487.500 Variable Overhead (50% of Direct Labour 3150 28 Income tax expense (1 621.688) Per Be Fred Overhead 47.25 29 Net Income 1.365.813 Estimated production cost perbike 268.75 30 31 32 EXHIBIT B - The Other Offer 33 34 1. Estimated costs of producing the average Lowerium bike (avg. unit costs, assuming a constant mix of models) 35 Direct Materials 18% lower than the average Bissan bile 36 Direct Labour 8 EUR less than the average san bike 37 Variable Overhead 45% of Direct Labour 38 Total Foed Overhead 7.087.500 (the "per be amount depends on production levels) 39 40 2. Unit price and annual volume: 41 MaRos has guaranteed an order of 24.500 montantes and will pay an average price of 282 EUR 44 3. Asserelated costs include: 45 Eective tax rate Aramak iin buraya yan In Datat, you can find information about the company you initiated last year which was a successful year. Now, you need to fill in the income statement and think about the future of your company Question Consider Data from the Datasheet of this workbook for questions 1 and 2 Calculate the following values that adds up to Costs of Goods Sold from the income 1 Statement in the sheet Datat. The required information can be found in the Table Answers 2 Direct materials Derect labor Variable OH Fed CH Find the following al The contribution margin of product b The Datasheet of this workbock corsan datand the offer for Low from 101, the competitor of MARS Calculate the waves What is the late cost of produce one lowme What is the contribution maryn ofalowe Our Questions Bissan expects to lose about 8,000 units of regular sales over the year if they accept a) Revenue Costs of Goods Sold Net Income 3 BISSAN BIKE INC Balance Sheet 5 As at December 31, 2013 7 Assets 10 Accounts Recent 11 Raw Materials inventory 12 Work in Processory 254.000 1.701000 1004000 1 298.000 4001 000 14 Plant and Equipment (net) 15 16 Total Assets 10.801.000 Liabilities and Oumers' Equity Bank indebtedness 1.897.000 Accounts Payable 879.000 Long-Term Loans Payable 1.100.000 Total Liabilities 3.967 000 Shareholders' Equity Total Liabilities and Shareholders' Equity 10.801.000 Production (kes) 150 000 Total Fixed Overhead 7.087.500 Per Be Fred Overhead 47.25 Per bud overhead is based on production of 150.000 units Estimated costs of producing the average bisa bike avgun cos assuming a constant of model Direct Materials 127.00 Direct Labour 63.00 19 BISSAN BE INC 20 In Statement 21 For the Year End - December 31, 2013 22 23 Revue 54 750 000 24 Cost of Goods and 40312500 25 May 26 Seling and Administrative Expenses (10.950.000) Datutat Data Otomatik Kaydet 2020-2021-01-BUS 101.71 - Excel 89 Sayfa Dureni Dos G Ekle Formller Gorden Gece Gorunum Yardm Gene AA = 2 S7 A., A. 8 % 92 Koulu A1 EXHIBIT A B D E H 123 Revenue 54.750 000 Estimated costs of producing the average Bissan bike 24 Cost of Goods Sold (40 312 500) cang unit costs, assuming a content mix of models) 25 Gross Margin 14.437.500 Direct Materials 127.00 26 Seling and Administrative Expenses (10 950 000) Direct Labour 63.00 27 Income before taxes 3.487.500 Variable Overhead (50% of Direct Labour 3150 28 Income tax expense (1 621.688) Per Be Fred Overhead 47.25 29 Net Income 1.365.813 Estimated production cost perbike 268.75 30 31 32 EXHIBIT B - The Other Offer 33 34 1. Estimated costs of producing the average Lowerium bike (avg. unit costs, assuming a constant mix of models) 35 Direct Materials 18% lower than the average Bissan bile 36 Direct Labour 8 EUR less than the average san bike 37 Variable Overhead 45% of Direct Labour 38 Total Foed Overhead 7.087.500 (the "per be amount depends on production levels) 39 40 2. Unit price and annual volume: 41 MaRos has guaranteed an order of 24.500 montantes and will pay an average price of 282 EUR 44 3. Asserelated costs include: 45 Eective tax rate Aramak iin buraya yan In Datat, you can find information about the company you initiated last year which was a successful year. Now, you need to fill in the income statement and think about the future of your company Question Consider Data from the Datasheet of this workbook for questions 1 and 2 Calculate the following values that adds up to Costs of Goods Sold from the income 1 Statement in the sheet Datat. The required information can be found in the Table Answers 2 Direct materials Derect labor Variable OH Fed CH Find the following al The contribution margin of product b The Datasheet of this workbock corsan datand the offer for Low from 101, the competitor of MARS Calculate the waves What is the late cost of produce one lowme What is the contribution maryn ofalowe Our Questions Bissan expects to lose about 8,000 units of regular sales over the year if they accept a) Revenue Costs of Goods Sold Net Income