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 $100,040.

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 $20 and a variable cost per unit of $12. Total fixed cost must be increased by $33,340 (making total fixed cost $133,380). Assume that anticipated sales of the other products, as well as their prices and variable costs, remain the same.

1. What is the sales mix of DVDs, equipment sets, and yoga mats?

2:1:42:4:11:1:43:1:24:1:2

2. Compute the break-even quantity of each product.

Break-even DVDs	____________units
Break-even equipment sets	_____________units
Break-even yoga mats	_____________ units

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

Cherry Blossom Products Inc. Income Statement For the Coming Year

Contribution margin/Operating income/Sales/Total fixed cost	$- Select -
Contribution margin/Operating income/Total fixed cost/Total variable cost	- Select -
Contribution margin/Operating income/SalesTotal fixed cost/Total variable cost	$- Select -
Contribution margin/Operating income/Sales/Total fixed cost/Total variable cost	- Select -
Contribution margin/Operating income/Sales/Total fixed cost/Total variable cost	$- Select -