Vulcan Company’s contribution format income statement

Vulcan Company’s contribution format income statement for June is given below:

Vulcan Company
Income Statement
For the Month Ended June 30

Sales

$

960,000

Variable expenses

400,000

Contribution margin

560,000

Fixed expenses

495,000

Net operating income

$

65,000

Management is disappointed with the company’s performance and is wondering what can be done to improve profits. By examining sales and cost records, you have determined the following:

a.

The company is divided into two sales territories—Northern and Southern. The Northern Territory recorded $400,000 in sales and $176,000 in variable expenses during June; the remaining sales and variable expenses were recorded in the Southern Territory. Fixed expenses of $192,000 and $117,600 are traceable to the Northern and Southern Territories, respectively. The rest of the fixed expenses are common to the two territories.

b.

The company is the exclusive distributor for two products—Paks and Tibs. Sales of Paks and Tibs totaled $100,000 and $300,000, respectively, in the Northern territory during June. Variable expenses are 20% of the selling price for Paks and 52% for Tibs. Cost records show that $40,000 of the Northern Territory’s fixed expenses are traceable to Paks and $60,000 to Tibs, with the remainder common to the two products.

Required:

1a.

Prepare contribution format segmented income statements for the total company broken down between sales territories. (Round the percentage answers to one decimal place (i.e .1234 should be entered as 12.3))

1b.

Prepare contribution format segmented income statements for the Northern Territory broken down by product line. (Round the percentage answers to one decimal place (i.e .1234 should be entered as 12.3))