Munoz Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during 2017. All purchases and sales were made with cash.

1.Acquired $850,000 of cash from the owners.

2. Purchased $320,000 of manufacturing equipment. The equipment has a $40,000 salvage value and a four-year useful life.

3. The company started and completed 6,000 modems. Direct materials purchased and used amounted to $50 per unit.

4. Direct labor costs amounted to $35 per unit.

5. The cost of manufacturing supplies used amounted to $14 per unit.

6. The company paid $60,000 to rent the manufacturing facility.

7. Munoz sold all 6,000 units at a cash price of $170 per unit.

8. The sales staff was paid a $11.0 per unit sales commission.

9. Paid $49,000 to purchase equipment for administrative offices. The equipment was expected to have a $4,000 salvage value and a three-year useful life.

10. Administrative expenses consisting of office rental and salaries amounted to $89,000.

Required

A.Use the following partially completed form to prepare an income statement using the contribution margin format

B. Determine the break-even point in units and in dollars.

C. Assume that next years sales are budgeted to be the same as the current years sales. Determine the margin of safety expressed as a percentage.

A.

MUNOZ MODEMS, INC.
Income Statement
For the Year Ended December 31, 2017
Sales revenue		$ 1,020,000
Variable costs:
Total variable costs
Contribution margin		360,000
Fixed costs:
Total fixed costs
Net income		$ 126,000

B.

Break-even point in units ___________

Break-even point in dollars____________

C. Margin of Safety Expressed __________%