Income Statement - Cover-to-Cover Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31, 2048 Sales $399,000 Variable costs: Manufacturing expense $239,400 Selling expense 19,950 Administrative expense 59,850 (319,200) Contribution margin $79,800 Fixed costs: Manufacturing expense $5,000 Selling expense 4,000 Administrative expense 10,950 (19,950) Operating income $59,850 Income Statement - Biblio Files Biblio Files Company Contribution Margin Income Statement For the Year Ended December 31, 2048 Sales $399,000 Variable costs: Manufacturing expense $159,600 Selling expense 15,960 Administrative expense 63,840 (239,400) Contribution margin $159,600 Fixed costs: Manufacturing expense 581,750 Selling expense 8,000 Administrative expense 10,000 (99,750) Operating income $59,850 Sales Mix Biblio Files Company is making plans for its next fiscal year, and decides to sell two new types of bookshelves, Basic and Deluxe. The company has compiled the following estimates for the new product offerings. Type of Sales Price Variable Cost Bookshelf per Unit per Unit Basic $5.00 $1.75 Deluxe 9.00 8.10 The company is interested in determining how many of each type of bookshelf would have to be sold in order to break even. If we think of the Basic and Deluxe products as components of one overall enterprise product called "Combined," the unit contribution margin for the combined product would be $2.31. Fixed costs for the upcoming year are estimated at 5330,330. Recall that the totals of all the sales mix percents must be 100%. Determine the amounts to complete the following table. Type of Percent of Break-Even Break-Even Sales Bookshelf Sales Mix Sales in Units in Dollars Basic Deluxe Target Profit Refer again to the income statements for Cover-to-Cover Company and Biblio Files Company on their respective Income Statement. Note that both companies have the same sales and net income. Answer questions (1) - (3) that follow, assuming that all data for the coming year is the same as the current year, except for the amount of sales. 1. If Cover-to-Cover Company wants to increase its profit by $30,000 in the coming year, what must their amount of sales be? S 2. If Biblio Files Company wants to increase its profit by $30,000 in the coming year, what must their amount of sales be