Jackson County Senior Services is a nonprofit organization devoted to providing essential services to seniors who live in their own homes within the Jackson County area. Three services are provided for seniorshome nursing, Meals On Wheels, and housekeeping. Data on revenue and expenses for the past year follow:

		Total		Home Nursing		Meals On Wheels		House- keeping
Revenues	$	922,000	$	264,000	$	401,000	$	257,000
Variable expenses		473,000		120,000		200,000		153,000
Contribution margin		449,000		144,000		201,000		104,000
Fixed expenses:
Depreciation		69,200		8,300		40,600		20,300
Liability insurance		44,000		20,500		7,900		15,600
Program administrators salaries		114,800		40,100		38,400		36,300
General administrative overhead*		184,400		52,800		80,200		51,400
Total fixed expenses		412,400		121,700		167,100		123,600
Net operating income (loss)	$	36,600	$	22,300	$	33,900	$	(19,600)

*Allocated on the basis of program revenues.

The head administrator of Jackson County Senior Services, Judith Miyama, considers last years net operating income of $36,600 to be unsatisfactory; therefore, she is considering the possibility of discontinuing the housekeeping program.

The depreciation in housekeeping is for a small van that is used to carry the housekeepers and their equipment from job to job. If the program were discontinued, the van would be donated to a charitable organization. None of the general administrative overhead would be avoided if the housekeeping program were dropped, but the liability insurance and the salary of the program administrator would be avoided.

Prepare a properly formatted segmented income statement.