In: Accounting
Edgewater Enterprises manufactures two products. Information
follows:     
| Product A | Product B | |||||
| Sales price | $ | 19.50 | $ | 22.75 | ||
| Variable cost per unit | $ | 6.95 | $ | 7.65 | ||
| Product mix | 40.00% | 60.00% | ||||
Suppose that each product’s sales price increases by 10.00 percent.
Sales mix remains the same and total fixed costs are
$310,000.00.      
Calculate the new break-even point for Edgewater. (Round
your intermediate calculations to 2 decimal places and final answer
to the nearest whole number.)
| 
 Working  | 
 Project A  | 
 Project B  | 
 TOTAL  | 
|
| 
 A  | 
 Price (earlier price x 110%)  | 
 $ 21.45  | 
 $ 25.03  | 
|
| 
 B  | 
 Variable Cost per unit  | 
 $ 6.95  | 
 $ 7.65  | 
|
| 
 C = A - B  | 
 Contribution Margin per unit  | 
 $ 14.50  | 
 $ 17.38  | 
|
| 
 D  | 
 Product Mix  | 
 40.00%  | 
 60.00%  | 
 100.00%  | 
| 
 E = C x D  | 
 Weighted Average Contribution Margin  | 
 $ 5.80  | 
 $ 10.43  | 
 $ 16.23  | 
| 
 A  | 
 Total Fixed Cost  | 
 $ 310,000.00  | 
| 
 B  | 
 Weighted Average Contribution Margin  | 
 $ 16.23  | 
| 
 C = A/B  | 
 Multi Product Break Even point  | 
 19,106.32  | 
| 
 C x 40%  | 
 Project A  | 
 7,642.53  | 
| 
 C x 60%  | 
 Project B  | 
 11,463.79  | 
| 
 Sales revenue at breakeven  | 
|||
| 
 Project A  | 
 Project B  | 
 Total  | 
|
| 
 Units sold  | 
 7,643  | 
 11,464  | 
|
| 
 Price per Unit  | 
 $ 21.45  | 
 $ 25.03  | 
|
| 
 Total sales revenue  | 
 $ 163,932.20  | 
 $ 286,881.36  | 
 $ 450,813.56  | 
New breakeven= Overall 19,106.32 units
Project A 7,642.53 units
Project B 11,463.79 units.
Breakeven sales = $450,813.56