Question

Diego Company manufactures one product that is sold for $80 per unit in two geographic regions—the East and West regions. The following information pertains to the company’s first year of operations in which it produced 40,000 units and sold 35,000 units.

Variable costs per unit:
Manufacturing:
Direct materials	$	24
Direct labor	$	14
Variable manufacturing overhead	$	2
Variable selling and administrative	$	4
Fixed costs per year:
Fixed manufacturing overhead	$	800,000
Fixed selling and administrative expense	$	496,000

The company sold 25,000 units in the East region and 10,000 units in the West region. It determined that $250,000 of its fixed selling and administrative expense is traceable to the West region, $150,000 is traceable to the East region, and the remaining $96,000 is a common fixed expense. The company will continue to incur the total amount of its fixed manufacturing overhead costs as long as it continues to produce any amount of its only product.

13. Prepare a contribution format segmented income statement that includes a Total column and columns for the East and West regions. Income Statement Total Company Total East East West West 0 0 0 $ 0 $ 0 $ 0

Answer 1

Solution 13:

Income statement - Diego Company
Particulars	Total Company	East	West
Sales revenue	$2,800,000.00	$2,000,000.00	$800,000.00
Variable costs	$1,540,000.00	$1,100,000.00	$440,000.00
Contribution margin	$1,260,000.00	$900,000.00	$360,000.00
Traceable fixed expenses	$400,000.00	$150,000.00	$250,000.00
Segment income	$860,000.00	$750,000.00	$110,000.00
Common fixed expenses	$896,000.00
Net income	-$36,000.00