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:

	Units			Percentage
Sinks	1,000			50	%
Mirrors	500			25	%
Vanities	500			25	%
Total	2,000			100	%

	Product
	Sinks						Mirrors						Vanities						Total
Percentage of total sales		48	%					20	%					32	%					100	%
Sales	$	384,000			100.00	%	$	160,000			100.00	%	$	256,000			100.00	%	$	800,000			100.00	%
Variable expenses		76,000			19.79	%		78,000			48.75	%		98,000			38.28	%		237,600			29.70	%
Contribution margin	$	308,000			80.21	%	$	82,000			51.25	%	$	158,000			61.72	%		562,400			70.30	%
Contribution margin per unit	$	308.00					$	164.00					$	316.00
Fixed expenses																				520,000
Operating income																			$	42,400

Break-even point in sales dollars	=	Fixed expenses	=	$520,000	=	$739,687.06
		Overall CM ratio		0.70

Break-even point in unit sales:

Total Fixed expenses	=	$520,000	= 1,897.81 units
Weighted-average CM per unit
		$274.00*
*($308.00 0.50) + ($164.00 0.25) + ($316.00 0.25)

As shown by these data, operating income is budgeted at $42,400 for the month, break-even sales dollars at $739,687.06, and break-even unit sales at 1,897.81.

Assume that actual sales for the month total $806,400 (2,100 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $520,000. Actual sales by product are as follows: sinks, $201,600 (525 units); mirrors, $336,000 (1,050 units); and vanities, $268,800 (525 units).

Required:

1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places.)

Percentage of total sales

Sales

Variable expenses

Contribution margin

Fixed expenses

Operating income (loss)

$

Sinks

%

0.00

SMITHEN COMPANY

Contribution Margin Income Statement

Product

Mirrors

%

:

%

%

0.00 %

$

0.00

%

%

0.00%

S

Vanities

:%

0.00

Total

%

%

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.)

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.)