need to do the aditional question just!

help please

1 P5.3 Additional Question 2 3 Jorge Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16- 4 ounce bottle to retailers. For the year 2022, management estimates the following revenues and costs. 5 6 7 $ 60 8 9 10 11 12 Sales 1,800,000 Direct materials 430,000 Direct labor 360,000 Manufacturing overhead-variable 380,000 Manufacturing overhead-fixed 280,000 Selling expenses-variable 70,000 13 Selling expenses-fixed 65,000 14 Administrative expenses-variable 20,000 15 Administrative expenses-fixed 60,000 16 17 Instructions 18 a. Prepare a CVP income statement for 2022 based on management estimates. Include columns for 19 per unit and percent of sales information. 20 b. Compute the break-even point in (1) sales units and (2) sales dollars. 21 C. Compute the contribution margin ratio and the margin of safety ratio. (Round to the nearest full 22 percent.) 23 d. Determine the sales dollars required to earn net income of $180,000. 24 25 NOTE: Enter a formula, a cell reference, or a value (if you are unable to reference a cell), into the 26 yellow shaded input cells. 27 28 29 30 31 Additional Question 32 Assume the unit selling price per bottle changed to $0.60 each, and fixed manufacturing costs 33 increased to $300,000. Show impact of these changes on calculations. 34 35 36 37 a. JORGE CUPANY B8 CVP Income Statement (Estimated) 39 For the Year Ending December 31, 2022 Percent of 11 Dollar Amounts Per Unit Sales 10