Question

In: Accounting

Please fill in my blanks:Cover-to-Cover Company is a manufacturer of shelving for books. The company has...

Please fill in my blanks: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
10,000 shelves $120,000    $13,500    $135,000   
20,000 shelves 240,000    25,000    135,000   
40,000 shelves 480,000    48,000    135,000   
50,000 shelves 600,000    59,500    135,000   

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 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 $0 $12
Utilities 2000 1.15
Depreciation 135,000 0

Feedback

Review the definitions for fixed, variable, and mixed costs, and the relationships between units produced and total cost for each type of cost. Recall that the high-low method may be used to separate a cost into its fixed and variable components.

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 7,800 118,750
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
7,800

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.

Feedback

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 82,800 units during the year.

Cover-to-Cover
Company
Biblio Files
Company
Contribution margin ratio (percent) % %
Unit contribution margin $   $  
Break-even sales (units)      
Break-even sales (dollars) $   $  

Feedback

Review the definitions of contribution margin ratio and unit contribution margin. Also review the formulas for break-even in terms of units sold and sales dollars.

Income Statement - Cover-to-Cover

Cover-to-Cover Company
Contribution Margin Income Statement
For the Year Ended December 31, 20Y8
Sales $414,000
Variable costs:
  Manufacturing expense $248,400
  Selling expense 20,700
  Administrative expense 62,100 (331,200)
  Contribution margin $82,800
Fixed costs:
  Manufacturing expense $5,000
  Selling expense 4,000
  Administrative expense 11,700 (20,700)
Operating income $62,100

Income Statement - Biblio Files

Biblio Files Company
Contribution Margin Income Statement
For the Year Ended December 31, 20Y8
Sales $414,000
Variable costs:
  Manufacturing expense $165,600
  Selling expense 16,560
  Administrative expense 66,240 (248,400)
  Contribution margin $165,600
Fixed costs:
  Manufacturing expense $85,500
  Selling expense 8,000
  Administrative expense 10,000 (103,500)
Operating income $62,100

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 $346,500. 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 %60 90,000 $450000
Deluxe %40 60,000 $540,000

Feedback

Review the definition of break-even point.

Recall that the Combined unit contribution margin is given by [(Basic unit contribution margin) x (Basic percent of sales mix)] + [(Deluxe unit contribution margin) x (Deluxe percent of sales mix)]. Since these percents must add up to 100%, we have the following:

(Basic percent of sales mix) + (Deluxe percent of sales mix) = 100%, so that

(Deluxe percent of sales mix) = 100% - (Basic percent of sales mix)

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 $40,000 in the coming year, what must their amount of sales be?
$ 614,000

2. If Biblio Files Company wants to increase its profit by $40,000 in the coming year, what must their amount of sales be?
$514,000

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 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.

Solutions

Expert Solution

High low
1. Variable Cost per unit = ($118750-6250) / (7800-300) = $15 per unit
Fixed cost = $118750 - 7800 x 15 = $1750

2.

Units Total Cost
3500 $        54,250
4360 $        67,150
7800 $     118,750

3. Answer is 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.

Contribution Margin

Cover-to-cover Company Biblio Files Company
Contribution Margin Ratio 20% 40%
Unit Contribution Margin $              1.00 $              2.00
Break even Sales (Units) 20700 51750
Break even Sales (Dollars) $       103,500 $       258,750

Sales Mix
Break even units = $346500 / 2.31 = 150000 units

Type of Book Shelf Percent of Sales Mix Break Even units Break Even Dollars
Basic 60% 90000 $       450,000
Deluxe 40% 60000 $       540,000

Target Profit
3.
Answer is 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.


Related Solutions

Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 The manner in which a cost changes in relation to its activity base (driver).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 $36,000    $4,950    $145,000    6,000 shelves 72,000    8,400    145,000    12,000 shelves 144,000    15,300    145,000    15,000 shelves 180,000   ...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 The manner in which a cost changes in relation to its activity base (driver).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 $36,000    $4,950    $145,000    6,000 shelves 72,000    8,400    145,000    12,000 shelves 144,000    15,300    145,000    15,000 shelves 180,000   ...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 6,000 shelves $72,000    $7,900    $120,000    12,000 shelves 144,000    14,800    120,000    24,000 shelves 288,000    28,600    120,000    30,000 shelves 360,000    35,500    120,000    1. Determine whether the costs in the table are variable, fixed,...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 4,000 shelves $48,000 $5,600 $130,000 8,000 shelves $96,000 $10,200 $130,000 16,000 shelves $192,000 $19,400 $130,000 20,000 shelves $240,000 $24,000 $130,000 1. Determine whether the costs in the table are variable, fixed,...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 4,000 shelves $48,000 $5,600 $130,000 8,000 shelves 96,000 10,200 130,000 16,000 shelves 192,000 19,400 130,000 20,000 shelves 240,000 24,000 130,000 1. Determine whether the costs in the table are variable, fixed,...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 4,000 shelves $48,000 $5,600 $130,000 8,000 shelves $96,000 $10,200 $130,000 16,000 shelves $192,000 $19,400 $130,000 20,000 shelves $240,000 $24,000 $130,000 1. Determine whether the costs in the table are variable, fixed,...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 12,000 shelves $144,000 $14,800 $125,000 24,000 shelves $288,000 $28,600 $125,000 48,000 shelves $576,000 $56,200 $125,000 60,000 shelves $720,000 $70,000 $125,000 1. Determine whether the costs in the table are variable, fixed,...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 4,000 shelves $48,000 $5,600 $130,000 8,000 shelves $96,000 $10,200 $130,000 16,000 shelves $192,000 $19,400 $130,000 20,000 shelves $240,000 $24,000 $130,000 For each cost, determine the fixed portion of the cost, and...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 15,000 shelves $180,000 $18,250 $135,000 30,000 shelves 360,000 35,500 135,000 60,000 shelves 720,000 70,000 135,000 75,000 shelves 900,000 87,250 135,000 1. Determine whether the costs in the table are variable, fixed,...
Cover-to-Cover Company is a manufacturer of shelving for books. The company has compiled the following cost...
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 Total Total Total Machine Produced Lumber Cost Utilities Cost Depreciation Cost 13,000 shelves $156,000 $15,950 $145,000 26,000 shelves 312,000 30,900 145,000 52,000 shelves 624,000 60,800 145,000 65,000 shelves 780,000 75,750 145,000 1. Determine whether the costs in the table are variable, fixed,...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT