** Only need answers for E ONLY***

ven graph using the cost and price assumptions outlined in Ko LO 3-6 Determining the break-even point and margin of safery thu ompany with multiple products ices two products. Budgeted annual income statements for the two products are excel Power Lite Total Per Budgeted Number Per Unit Budgeted Amount Budgeted Number Budgeted Amount Budgeted Number Budgeted Amount Unit 640 160 160 @ $500 @ 320 800 800 @ $450 @ 330 11 11 11 640 $ 80,000 (51,200) 28,800 (12,000) $ 16,800 @ 180 160 640 $ 288,000 (211,200) 76,800 (54,000) $ 22,800 @ 120 $368,000 (262,400) 105,600 (66,000) $ 39,600 800 Total $ $ Power 50,000 $ 32.000 $ Lite 180,000 132,000 $ zo 29 30 e. Income Statement 31 32 Sales Price 33 Variable Cost 34 Break-even Units 35 Sales 36 Variable Cost 37 Contribution Margin 38 Fixed Cost 39 Net Income 40 41 42 f. Margin of Safety: 43 Margin of Safety 50,000 $ 32.000 18,000 180.000 132,000 48,000 66.000 37.5%