Music Teachers, Inc., is an educational association for music teachers that has 20,100 members. The association operates from a central headquarters but has local membership chapters throughout the United States. Monthly meetings are held by the local chapters to discuss recent developments on topics of interest to music teachers. The association's magazine, Teachers' Forum, is Issued monthly with features about recent developments in the field. The association publishes books and reports and also sponsors professional courses that qualify for continuing professional education credit. The association's statement of revenues and expenses for the current year is presented below. $3,342,000 Music Teachers, Inc. Statement of Revenues and Expenses For the Year Ended November 30 Revenues Expenses : Salaries Personnel costs Occupancy costs Reimbursement of member costs to local chapters Other membership services Printing and paper Postage and shipping Instructors' fees General and administrative Total expenses Excess of revenues over expenses 952,000 238,000 202,000 500,000 520,000 324,000 210,000 79, 800 33,000 3,058, 800 $ 284,000 The board of directors of Music Teachers, Inc., has requested that a segmented income statement be prepared showing the contribution of each segment to the association. The association has four segments: Membership Division, Magazine Subscriptions Division, Books and Reports Division, and Continuing Education Division, Mike Doyle has been assigned responsibility for preparing the segmented income statement, and he has gathered the following data: a. The 20,100 members of the association pay dues of $100 per year, of which $20 covers a one-year subscription to the Teachers' Forum. Other benefits include membership in the association and chapter affiliation. The portion of the dues covering the magazine subscription ($20) should be assigned to the Magazine Subscriptions Division. b. A total of 2.600 one-vear subscriptions to Teachers' Forum were also sold last vear to nonmembers and libraries at $30 ner The board of directors of Music Teachers, Inc., has requested that a segmented income statement be prepared showing the contribution of each segment to the association. The association has four segments: Membership Division, Magazine Subscriptions Division, Books and Reports Division, and Continuing Education Division, Mike Doyle has been assigned responsibility for preparing the segmented income statement, and he has gathered the following data: a. The 20,100 members of the association pay dues of $100 per year, of which $20 covers a one-year subscription to the Teachers' Forum. Other benefits include membership in the association and chapter affiliation. The portion of the dues covering the magazine subscription ($20) should be assigned to the Magazine Subscriptions Division b. A total of 2,600 one-year subscriptions to Teachers' Forum were also sold last year to nonmembers and libraries at $30 per subscription. In addition to subscriptions, the journal generated $104,000 in advertising revenues. C. The costs to produce the Teachers' Forum magazine included $7 per subscription for printing and paper and $4 per subscription for postage and shipping. d. A total of 28,900 technical reports and professional texts were sold by the Books and Reports Division at an average selling price per unit of $25. Average costs per publication were $4 for printing and paper and $2 for postage and shipping. e. The association offers a variety of continuing education courses to both members and nonmembers. The one-day courses had a tuition cost of $75 each and were attended by 2,600 students. A total of 1,860 students took two-day courses at a tuition cost of $125 for each student. Outside instructors were paid to teach some courses. f. Salary costs and space occupied by division follow: Space Occupied (square Salaries feet) $ 214,000 3,000 Magazine Subscriptions 151,000 1,800 Books and Reports 1,000 Continuing Education 2,000 Corporate staff 90,000 $ 952,000 10,000 Membership 306,000 191,000 3,000 Total Personnel costs are 25% of salaries in the separate divisions as well as for the corporate staff. The $202,000 in occupancy costs (which can be allocated to segments based on their square feet occupied) includes $60,000 in rental cost for a warehouse used by the Books and Reports Division for storage purposes. Assume that this cost could be avoided if the division were eliminated. g. Printing and paper costs other than for magazine subscriptions and for books and reports relate to the Continuing Education Division h. General and administrative expenses include costs relating to overall administration of the association as a whole. The company's corporate staff does some mailing of materials for general administrative purposes. The expenses that can be traced or assigned to the corporate staff, as well as any other expenses that are not traceable to the segments, will be treated as common costs. It is not necessary to distinguish between variable and fixed costs. Required: 1. Prepare a segmented income statement for Music Teachers, Inc. This statement should show the segment margin for each division as well as results for the association as a whole. Answer is not complete. Music Teachers, Inc. Segmented Income Statement For the year ended November 30 Division Magazine Subscriptions Association Total Books & Continuing Education Membership Reports Sales: $ 2,010,000$ 1,608,000$ 182,000 X 722,500 402.000 182,000 X Non-member journal subscriptions 722,500 Continuing education courses Music Teachers, Inc. Segmented Income Statement For the year ended November 30 Association Division Magazine Subscriptions Books & Continuing Education Total Membership Reports Sales: $ 1,608,000 $ $ 2,010,000 182,000 722,500 402,000 182,000 Non-member journal subscriptions 722,500 Continuing education courses > 195,000 232,500 3,342,000 195,000 232,500 427,500 1.608,000 584,000 722,500 151,000 952.000 238,000 202,000 $ 90,000 3 22,500 60,600 Total revenues Expenses traceable to segments: Salaries Personnel costs Occupancy costs Reimbursement of member costs to local chapters Other membership services Postage and shipping Instructors' fees 214,000 X 53,500 60,600 500,000 500,000 OOOOOO 520,000 520,000 324,000 X 210,000 141,800 79,000 33,000 33,000 3,058,000 347.900 284.000 $ 1.260,100 0 Total traceable expenses 1,348,100 (764.100) 151,000 571.500 $ $ $ 427.500 232,500 3,342,000 232,500 427,500 1,608,000 584,000 722,500 151,000 Total revenues Expenses traceable to segments: Salaries Personnel costs Occupancy costs Reimbursement of member costs to local chapters Other membership services Postage and shipping Instructors' fees 000 952,000 $ 238,000 202,000 X 90,000 22,500 60,600 % 214,000 53,500 60.600 500,000 500,000 520,000 520,000 324.000 X 210,000 141,800 x 79,000 $ 33,000 33,000 3,058,000 347,900 284,000 $ 1,260,100 $ Total traceable expenses 0 1,348, 100 (764,100) 151,000 $ 571,500 $ 427,500 Common expenses not traceable to divisions: Salaries-corporate staff 0 Total common expenses Excess of revenues over expenses $ 284.000