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.

Units Produced	Total Lumber Cost	Total Utilities Cost	Total Machine Depreciation Cost
3,000 shelves	$33,000	$5,450	$120,000
6,000 shelves	66,000	8,900	120,000
12,000 shelves	132,000	15,800	120,000
15,000 shelves	165,000	19,250	120,000

1. Determine whether the costs in the table are variable, fixed, mixed, or none of these.

Lumber
Utilities
Depreciation

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 Unit x N) + Fixed Cost. Complete the following table with your answers. Round variable portion of cost (per unit) answers to two decimal places.

Cost	Fixed Portion of Cost	Variable Portion of Cost (per Unit)
Lumber	$fill in the blank 706683005024fe4_4	$fill in the blank 706683005024fe4_5
Utilities	fill in the blank 706683005024fe4_6	fill in the blank 706683005024fe4_7
Depreciation	fill in the blank 706683005024fe4_8	fill in the blank 706683005024fe4_9

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	275		6,250
March	1,000		15,000
April	8,775		176,250
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
$fill in the blank 91e475f8a035fa0_1	$fill in the blank 91e475f8a035fa0_2

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	$fill in the blank 91e475f8a035fa0_3
4,360	fill in the blank 91e475f8a035fa0_4
8,775	fill in the blank 91e475f8a035fa0_5

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.

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 78,800 units during the year.

	Cover-to-Cover Company	Biblio Files Company
Contribution margin ratio (percent)	fill in the blank 9e43ce00efb0025_1%	fill in the blank 9e43ce00efb0025_2%
Unit contribution margin	$fill in the blank 9e43ce00efb0025_3	$fill in the blank 9e43ce00efb0025_4
Break-even sales (units)	fill in the blank 9e43ce00efb0025_5	fill in the blank 9e43ce00efb0025_6
Break-even sales (dollars)	$fill in the blank 9e43ce00efb0025_7	$fill in the blank 9e43ce00efb0025_8

Income Statement - Cover-to-Cover

Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31, 20Y8
Sales		$394,000
Variable costs:
Manufacturing expense	$236,400
Selling expense	19,700
Administrative expense	59,100	(315,200)
Contribution margin		$78,800
Fixed costs:
Manufacturing expense	$5,000
Selling expense	4,000
Administrative expense	10,700	(19,700)
Operating income		$59,100

Income Statement - Biblio Files

Biblio Files Company Contribution Margin Income Statement For the Year Ended December 31, 20Y8
Sales		$394,000
Variable costs:
Manufacturing expense	$157,600
Selling expense	15,760
Administrative expense	63,040	(236,400)
Contribution margin		$157,600
Fixed costs:
Manufacturing expense	$80,500
Selling expense	8,000
Administrative expense	10,000	(98,500)
Operating income		$59,100

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.

Type of Bookshelf	Sales Price per Unit	Variable Cost 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 $341,880. Recall that the totals of all the sales mix percents must be 100%. Determine the amounts to complete the following table.

Type of Bookshelf	Percent of Sales Mix	Break-Even Sales in Units	Break-Even Sales in Dollars
Basic	fill in the blank 38523b04202307b_1%	fill in the blank 38523b04202307b_2	$fill in the blank 38523b04202307b_3
Deluxe	fill in the blank 38523b04202307b_4%	fill in the blank 38523b04202307b_5	$fill in the blank 38523b04202307b_6

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? $fill in the blank 6a35eaf84018fe1_1

2. If Biblio Files Company wants to increase its profit by $30,000 in the coming year, what must their amount of sales be? $fill in the blank 6a35eaf84018fe1_2

3. What would explain the difference between your answers for (1) and (2)?

a. Biblio 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 Companys contribution margin ratio is lower, meaning that its 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.