Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three productssinks, mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Units 1,300 650 650 2,600 Percentage 50% 25% 25% 100% Total 48% Percentage of total sales Sales Variable expenses Contribution margin Contribution margin per unit Fixed expenses Operating income Product Sinks Mirrors Vanities 20% 32% 100% $285,000 100.00% $ 118,750 100.00% $ 190,000 100.00% $593,750 85,500 30.00% 95.000 80.00% 104,500 55.00% 285,000 $ 199,500 70.00% $ 23,750 20.00% $ 85,500 45.00% 308,750 $ 153.46 $36.54 $ 131.54 265.525 $ 43,225 100.00% 48.00% 52.00% Break-even point in sales dollars Fixed expenses Overall CM ratio $265,525 0.52 = $510,625.00 Break-even point in unit sales: Total Fixed expenses $265,525 = 2,236.00 units Weighted average CM per unit $118.75* *($153.46 x 0.50) + ($36.54 x 0.25) + ($131.54 x 0.25) As shown by these data, operating income is budgeted at $43,225 for the month, break-even sales dollars at $510,625.00, and break-even unit sales at 2.236.00. Assume that actual sales for the month total $579,000 (2,700 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $265,525. Actual sales by product are as follows: sinks, $156,000 (675 units); mirrors, $225,000 (1,350 units); and vanities, $198,000 (675 units). Required: 1. Prepare a contribution format income statement for the month based actual sales data. (Round your answers to 2 decimal places.) Required: 1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places.) SMITHEN COMPANY Contribution Margin Income Statement Product Sinks Mirrors Vanities Total % % % % % % % Percentage of total sales Sales Variable expenses Contribution margin Fixed expenses Operating income (loss) % % 0.00 % % % 0.00 % $ 0.00 0.00% $ 0.00 $ 0.00 0.00 0.00 % $ 0.00 2. Compute the break-even point in sales dollars for the month, based on the actual data. (Round your percentage answers to nearest whole percent. Round other intermediate values and final answer to the nearest whole dollar.) Break-even point in sales dollars 3. Calculate the break-even point in unit sales for the month, based on the actual data. (Do not round your intermediate calculations. Round your final answer to the nearest whole number.) Break-even point in unit sales