Diversified Products, Incorporated, has recently acquired a small publishing company that offers three books for salea cookbook, a travel guide, and a handy speller. Each book sells for $10. The publishing companys most recent monthly income statement is shown below.

	Product Line
	Total Company	Cookbook	Travel Guide	Handy Speller
Sales	$ 300,000	$ 90,000	$ 150,000	$ 60,000
Expenses:
Printing costs	102,000	27,000	63,000	12,000
Advertising	36,000	13,500	19,500	3,000
General sales	18,000	5,400	9,000	3,600
Salaries	33,000	18,000	9,000	6,000
Equipment depreciation	9,000	3,000	3,000	3,000
Sales commissions	30,000	9,000	15,000	6,000
General administration	42,000	14,000	14,000	14,000
Warehouse rent	12,000	3,600	6,000	2,400
Depreciationoffice facilities	3,000	1,000	1,000	1,000
Total expenses	285,000	94,500	139,500	51,000
Net operating income (loss)	$ 15,000	$ (4,500)	10,500	$ 9,000

The following additional information is available:

Only printing costs and sales commissions are variable; all other costs are fixed. The printing costs (which include materials, labor, and variable overhead) are traceable to the three product lines as shown in the income statement above. Sales commissions are 10% of sales.

The same equipment is used to produce all three books, so the equipment depreciation expense has been allocated equally among the three product lines. An analysis of the companys activities indicates that the equipment is used 30% of the time to produce cookbooks, 50% of the time to produce travel guides, and 20% of the time to produce handy spellers.

The warehouse is used to store finished units of product, so the rental cost has been allocated to the product lines on the basis of sales dollars. The warehouse rental cost is $3 per square foot per year. The warehouse contains 48,000 square feet of space, of which 7,200 square feet is used by the cookbook line, 24,000 square feet by the travel guide line, and 16,800 square feet by the handy speller line.

The general sales cost above includes the salary of the sales manager and other sales costs not traceable to any specific product line. This cost has been allocated to the product lines on the basis of sales dollars.

The general administration cost and depreciation of office facilities both relate to administration of the company as a whole. These costs have been allocated equally to the three product lines.

All other costs are traceable to the three product lines in the amounts shown on the income statement above.

The management of Diversified Products, Incorporated, is anxious to improve the publishing companys 5% return on sales.

Required:

1. Prepare a new contribution format segmented income statement for the month. Adjust allocations of equipment depreciation and of warehouse rent as indicated by the additional information provided.