Question

Raner, Harris & Chan is a consulting firm that specializes in information systems for medical and dental clinics. The firm has two offices—one in Chicago and one in Minneapolis. The firm classifies the direct costs of consulting jobs as variable costs. A contribution format segmented income statement for the company’s most recent year is given:

							Office
	Total Company						Chicago						Minneapolis
Sales	$	637,500		100.0	%		$	127,500		100	%		$	510,000		100	%
Variable expenses		344,250		54.0	%			38,250		30	%			306,000		60	%
Contribution margin		293,250		46.0	%			89,250		70	%			204,000		40	%
Traceable fixed expenses		142,800		22.4	%			66,300		52	%			76,500		15	%
Office segment margin		150,450		23.6	%		$	22,950		18	%		$	127,500		25	%
Common fixed expenses not traceable to offices		102,000		16.0	%
Net operating income	$	48,450		7.6	%

3. Assume that sales in Chicago increase by $42,500 next year and that sales in Minneapolis remain unchanged. Assume no change in fixed costs.

a. Prepare a new segmented income statement for the company. (Round your percentage answers to 1 decimal place (i.e. 0.1234 should be entered as 12.3).)

Answer 1

			Office
	Total Company		Chicago		Minneapolis
Sales	$              6,80,000	100.0%	$                1,70,000	100.0%	$           5,10,000	100.0%
Variable expenses	$              3,57,000	52.5%	$                   51,000	30.0%	$           3,06,000	60.0%
Contribution Margin	$              3,23,000	47.5%	$                1,19,000	70.0%	$           2,04,000	40.0%
Traceable fixed expenses	$              1,42,800	21.0%	$                   66,300	39.0%	$              76,500	15.0%
Office Segment margin	$              1,80,200	26.5%	$                   52,700	31.0%	$           1,27,500	25.0%
Common fixed expenses not traceable to officers	$              1,02,000	15.0%
Net Operating income	$                 78,200	11.5%