Multiple-Product Break-even, Break-Even Sales Revenue

Cherry Blossom Products Inc. produces and sells yoga-training products: how-to DVDs and a basic equipment set (blocks, strap, and small pillows). Last year, Cherry Blossom Products sold 13,500 DVDs and 4,500 equipment sets. Information on the two products is as follows:

	DVDs	Equipment Sets
Price	$8	$25
Variable cost per unit	4	15

Total fixed cost is $93,600.

Suppose that in the coming year, the company plans to produce an extra-thick yoga mat for sale to health clubs. The company estimates that 9,000 mats can be sold at a price of $19 and a variable cost per unit of $10. Total fixed cost must be increased by $31,200 (making total fixed cost $124,800). Assume that anticipated sales of the other products, as well as their prices and variable costs, remain the same.

3a. Prepare an income statement for Cherry Blossom Products for the coming year.

Cherry Blossom Products Inc. Income Statement For the Coming Year

Contribution marginOperating incomeSalesTotal fixed cost	$- Select -
Contribution marginOperating incomeTotal fixed costTotal variable cost	- Select -
Contribution marginOperating incomeSalesTotal fixed costTotal variable cost	$- Select -
Contribution marginOperating incomeSalesTotal fixed costTotal variable cost	- Select -
Contribution marginOperating incomeSalesTotal fixed costTotal variable cost	$- Select -

3b. What is the overall contribution margin ratio? Use the contribution margin ratio to compute overall break-even sales revenue. (Note: Round the contribution margin ratio to the nearest whole percent; round the break-even sales revenue to the nearest dollar.)

Overall contribution margin ratio	fill in the blank 52bef203507f032_1	%
Overall break-even sales revenue	$fill in the blank 52bef203507f032_2

4. Compute the margin of safety for the coming year in sales dollars. $fill in the blank 52bef203507f032_3