Cathy's Classic Clothes is a retailer that sells to professional women in the northeast. The firm leases space for stores in upscale shopping centers, and the organizational structure consists of regions, districts, and stores. Each region consists of two or more districts; each district consists of three or more stores. Each store, district, and region has been established as a profit center. At all levels, the company uses a responsibility-accounting system focusing on information and knowledge rather than blame and control. Each year, managers, in consultation with their supervisors, establish financial and nonfinancial goals, and these goals are integrated into the budget. Actual performance is measured each month. The New England Region consists of the Coastal District and the Inland District. The Coastal District includes the New Haven, Boston, and Portland stores. The Coastal District's performance has not been up to expectations in the past. For the month of May, the district manager has set performance goals with the managers of the New Haven and Boston stores, who will receive bonuses if certain performance measures are exceeded. The manager in Portland decided not to participate in the bonus scheme. Since the district manager is unsure what type of bonus will encourage better performance, the New Haven manager will receive a bonus based on sales in excess of budgeted sales of $530,000, while the Boston manager will receive a bonus based on operating income in excess of budget. The company's operating income goal for each store is 14 percent of sales. The budgeted sales revenue for the Boston store is $490,000. Other pertinent data for May are as follows: Coastal District sales revenue was $1,560,000, and its cost of goods sold amounted to $637,450. The Coastal District spent $84,000 on advertising. General and administrative expenses for the Coastal District amounted to $185,000. At the New Haven store, sales were 40 percent of Coastal District sales, while sales at the Boston store were 35 percent of district sales. The cost of goods sold in both New Haven and Boston was 44 percent of sales. Variable selling expenses (sales commissions) were 7 percent of sales for all stores, districts, and regions. Variable administrative expenses were 2.6 percent of sales for all stores, districts, and regions. . . Maintenance cost includes janitorial and repair services and is a direct cost for each store. The store manager has complete control over this outlay. Maintenance costs were incurred as follows: New Haven, $7,500; Boston, $900; and Portland, $4,300. Advertising is considered a direct cost for each store and is completely under the control of the store manager. The New Haven store spent two-thirds of the Coastal District total outlay for advertising, which was 8 times the amount spent in Boston on advertising Coastal District rental expense amounted to $180,000. The rental expenses at the New Haven store were 30 percent of the Coastal District's total, while the Boston store incurred 20 percent of the district total. District expenses were allocated to the stores based on sales. New England Region general and administrative expenses of $174,000 were allocated to the Coastal District. These expenses were, in turn, allocated equally to the district's three stores. Required: 1. Prepare the May segmented income statement for the Coastal District and for the New Haven and Boston stores. 2. Compute the Portland store's operating income for May. Segmented Income Statement For May Coastal District $ 1,560,000 637,450 $ 922,550 New Haven Store $ 624,000 274,560 $ 349,440 Boston Store $ 546,000 240,240 $ 305,760 Sales Cost of goods sold Gross margin Operating expenses: Variable selling Variable administrative $ $ S ce 78,000 $ 40,560 43,680 16,224 38,220 14,196 900 Other direct expenses Store maintenance Advertising Rent and other costs 12,700 84,000 180,000 185,000 X 7,500 56,000 54,000 74,000 > 7,000 36,000 64,750 X Indirect expenses Regional general and administrative expenses District general administrative expenses 174,000 58,000 58,000 754,260 x 309,404 X 219,066 x 168,290 40,036 86,694 X 1,676,810 $ 658,844 S 524,826 (754,260) $ (309,404) $ (219,066) $ Total expenses Operating income $ Compute the Portland store's operating income for May. Operating income $ 41,560