Please answer b2 Pharoah Company bottles and distributes B Lite, a diet soft drink The beverage is sold for 50 cents per 16 ounce bottle to retailers, who charge customers 75 cents per bottle For the year 2020, management estimates the following revenues and costs Sales $1,850,000 Selling expensesvariable $102,000 Direct materials 490,000 Selling expensesfixed 57,000 Direct labor 330,000 Administrative expensesvariable 23,000 Manufacturing overheadvariable 350,000 Administrative expensesfixed 111,500 Manufacturing overheadfixed 220,000 (a) Correct answer iconYour answer is correct Prepare a CVP income statement for 2020 based on managements estimates PHAROAH COMPANY CVP Income Statement (Estimated) For the Year Ending December 31, 2020 Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit $ Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit $ Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income (Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit $ eTextbook and Media Attempts 2 of 5 used (b1) Correct answer iconYour answer is correct Calculate variable cost per bottle (Round variable cost per bottle to 3 decimal places, e g 0 251 ) Variable cost per bottle $ 35 eTextbook and Media Attempts 3 of 5 used (b2) Compute the break even point in (1) units and (2) dollars (Round answers to 0 decimal places, e g 1,225 ) (1) Compute the break even point units (2) Compute the break even point $ Pharoah Company CVP Income Statement For the year ending December 31,2020 $ 1,850,000 $ $ $ 1,170,000 102,000 23,000 Sales Revenue Variable Expenses Cost of Goods Sold Selling Expense Administrative Salaries Total Variable Expense Contribution Margin Fixed Expenses Cost of Goods Sold Selling Expense Administrative Salaries Total Fixed Expense Net Income $ $ 1,295,000 555,000 $ $ $ 220,000 57,000 111,500 $ $ 388,500 166,500 Variable cost of Goods sold Direct material Direct Labor Variable Mfg OH 490000 330000 350000 1170000 Fixed Cost of goods sold Fixed Mfg OH In Cvp income statement cost are bifurcated as Variable and fixed costs

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 14, 2024

Please answer b2 Pharoah Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers,

Please answer b2

Pharoah Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs.

Sales	$1,850,000	Selling expensesvariable	$102,000
Direct materials	490,000	Selling expensesfixed	57,000
Direct labor	330,000	Administrative expensesvariable	23,000
Manufacturing overheadvariable	350,000	Administrative expensesfixed	111,500
Manufacturing overheadfixed	220,000

(a)

Correct answer iconYour answer is correct.

Prepare a CVP income statement for 2020 based on managements estimates.

PHAROAH COMPANY CVP Income Statement (Estimated) For the Year Ending December 31, 2020
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit		$
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit	$
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit		$

eTextbook and Media

Attempts: 2 of 5 used

image text in transcribed

(b1)

Correct answer iconYour answer is correct.

Calculate variable cost per bottle. (Round variable cost per bottle to 3 decimal places, e.g. 0.251.)

Variable cost per bottle

.35

eTextbook and Media

Attempts: 3 of 5 used

(b2)

Compute the break-even point in (1) units and (2) dollars. (Round answers to 0 decimal places, e.g. 1,225.)

(1)		Compute the break-even point			units
(2)		Compute the break-even point		$

Pharoah Company CVP Income Statement For the year ending December 31,2020 $ 1,850,000 $ $ $ 1,170,000 102,000 23,000 Sales Revenue Variable Expenses Cost of Goods Sold Selling Expense Administrative Salaries Total Variable Expense Contribution Margin Fixed Expenses Cost of Goods Sold Selling Expense Administrative Salaries Total Fixed Expense Net Income $ $ 1,295,000 555,000 $ $ $ 220,000 57,000 111,500 $ $ 388,500 166,500 Variable cost of Goods sold = Direct material + Direct Labor + Variable Mfg OH = 490000+330000+350000 = 1170000 Fixed Cost of goods sold = Fixed Mfg OH In Cvp income statement cost are bifurcated as Variable and fixed costs