Mastery Problem: Cost-Volume-Profit Analysis Cost Behavior Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost data, and wants your help in determining the cost behavior. After reviewing the data, complete requirements (1) and (2) that follow, Total Total Total Machine Units Lumber Utilities Depreciation Produced Cost Cost 14,000 shelves $140,000 $17,600 $135,000 28,000 shelves 280,000 33,700 135,000 56,000 shelves 560,000 65.900 135,000 70,000 shelves 700,000 82,000 135,000 Cost 1. Determine whether the costs in the table are variable, fixed, mixed, or none of these Lumber Variable Cost Utilities Mixed Cost Depreciation Fixed Cost 2. For each cost, determine the fixed portion of the cost, and the per-unit variable cost. If there is no amount or an amount is zero, enter"0". Recall that, for N- Number of Units Produced, Total Costs - (Variable Cost Per Unt X N) + Fixed Cost. Complete the following table with your answers, Round variable portion of cost (per unit) answers to two decimal places Fixed Portion Variable Portion Cost of Cost of Cost (per Unit) Lumber 10 Utilities 1,500 1.15 Depreciation 135,000 o High-Low Biblio Files Company is the chief competitor of Cover-to-Cover Company in the bookshelf business. Biblio Files is analyzing its manufacturing costs, and has compiled the following data for the first six months of the year. After reviewing the data, answer questions (1) through (3) that follow. Units Produced Total Cost January 4,360 units $65,600 February 300 6,250 March 1,000 15,000 April 4,800 96,250 May 1,750 32,500 June 3,015 48,000 1. From the data previously provided, help Biblio Files Company estimate the fixed and variable portions of its total costs using the high-low method. Recall that Total Costs - (Variable Cost Per Unit x Number of Units Produced) + Fixed Cost. Complete the following table Total Fixed Cost Variable Cost per Unit 2. With your Total Fixed Cost and Variable Cost per Unit from the high-low method, compute the total cost for the following values of N (Number of Units Produced) Number of Units Produced Total Cost 3,500 4,360 4,600 3. Why does the total cost computed for 4,360 units not match the data for January? a. The high-low method is accurate only for months in which production is at full capacity b. The high-low method only gives accurate data when fixed costs are rero. Check My Work Emainstructor Save and the SUA for Grading All work saved Pri tem 3. Why does the total cost computed for 4,360 units not match the data for January? a. The high-low method is accurate only for months in which production is at full capacity b. The high-low method only gives accurate data when fixed costs are zero. C. The high-low method gives a formula for the estimated total cost and may not match levels of production other than the highest and lowest. d. The high-low method gives accurate data only for levels of production outside the relevant range. C Feedback Check My Won Review the high-low method, and use the smallest and largest levels of production in your computation Contribution Margin Review the contribution margin income statements for Cover-to-Cover Company and Biblio Files Company on their respective Income Statements Complete the following table from the data provided on the income statements. Each company sold 74,800 units during the year. Cover-to-Cover Biblio Files Company Company Contribution margin ratio (percent) % Unit contribution margin Break-even sales (units) Break-even sales (dollars) Food Income Statement - Cover-to-Cover Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31, 2018 $374,000 Sales Variable costs: $224,400 Manufacturing expense Selling expense 18,700 56,100 Administrative expense (299,200) Contribution margin $74,800 Fixed costs: Manufacturing expense $5,000 Selling expense 4,000 Administrative expense 9,700 (18,700) Operating income $56,100 Income Statement - Biblio Files Biblio Files Company Contribution Margin Income Statement For the Year Ended December 31, 20Y8 Sales $374,000 Variable costs: Manufacturing expense Selling expense $149,600 14,960 59,840 Administrative expense (224,400) $149,600 Contribution margin Fixed costs: Manufacturing expense Selling expense Administrative expense Operating Income $75,500 8,000 10,000 (93,500) $56,100 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 Sales Price Variable Cost Type of Bookshelf per Unit per Unit Basic $1.75 $5.00 9.00 Deluxe 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 de estimated at $344,190. Recall that the totals of all the sales mix percents must be 100%. Determine the amounts to complete the following table. Type of Parcent of Break-Even Sales Break-Even Sales Bookshell Sales Mix in Units In Dollars Basic Deluxe Crew Review the definition of broken point 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. 1 Cover-to-Cover Company wants to increase its profit by $20,000 in the coming year, what must their amount of sales be? 2. 1 Biblio Files Company wants to increase its profit by $20,000 in the coming year, what must their amount of sales be? 3. What would explain the difference between your answers for (1) and (2) a. Bibllo Files Company has a higher contribution margin ratio, and so more of each sales dollar is available to cover fixed costs and provide operating income. b. Cover-to-Cover Company's contribution margin ratio is lower, meaning that it's more efficient in its operations. c. The companies have goals that are not in the relevant range. d. The answers are not different: each company has the same required sales amount for the coming year to achieve the desired target profit. Feetha Chan My Examine the differences between the two companies, including the differences in elements of the target profit formula Check My won Partially correct