Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products Sinks mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Percentage Sinks Mirrors Vanities Units 1,000 580 580 50% 25% 25% Total 2,000 100% Percentage of total sales Sales Variable expenses Contribution margin Sinks 48% $456,000 100.00% 60,000 13.16% $396,000 86.84% Product Mirrors 20% $190,000 100.00% 66,000 34.74% $124,000 65.26% Vanities 32% $304,000 100.00% 94,000 30.92% $210,000 69.08% Total 100% $950,000 100.00% 194,400 20.46% 755,600 79.54% $ 396.00 $ 248.00 $ 420.00 Contribution margin per unit Fixed expenses Operating income 710,200 $ 45,400 Break-even point in sales dollars Fixed expenses Overall CM ratio $710,200 0.80 $892,919.53 Break-even point in unit sales: Total Fixed expenses Weighted average CM per unit $710,200 $365.00* 1,945.75 units *($396.80 x 0.50) + ($248.00 x 0.25) + ($420.00 x 0.25) As shown by these data, operating income is budgeted at $45,400 for the month, break-even sales dollars at $892,919.53, and break- even unit sales at 1,945.75. Assume that actual sales for the month total $957,600 (2,100 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $710,200. Actual sales by product are as follows: sinks, $239,400 (525 units); mirrors, $399,000 (1.050 units); and vanities, $319,200 (525 units). 1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places) Check En Woche Percentage of total sales Sales 1,000.001% % % % % % s Variable expenses Contribution margin % % % $ % 0.00 0.00% $ 0.00 Fixed expenses 0.00 % $ 0.00 0.00 % 0.00 0.001% Operating income (loss) $ 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 4. This part of the question is not part of your Connect assignment