The Company is working on budgets for next year and plans a 10% increase in Target Pretax Income; a 10% increase in both Selling Price and Variable Cost; and a 20% increase in Fixed Costs, keeping the Current Sales Mix in Dollars constant.

Show the Contribution Margin Income Statement at the Target Pretax Income Level. HINT--you need to start at the bottom of the Contribution Margin Income Statement and work your way up to the top to figure this out.

Current sales mix in units percentage Selling Price per Unit Variable Cost per unit Fixed Costs Current Unit Volume Assume all units produced are sold. Doors Windows 15.00% 85.00% $200 $500 $350 $125 $550,000 $310,000 68,000 12,000 Total 100.000% $860,000 80,000