Raner, Harris & Chan is a consulting firm that specializes in information systems for medical and dental clinics. The firm has two officesone in Chicago and one in Minneapolis. The firm classifies the direct costs of consulting jobs as variable costs. A contribution format segmented income statement for the companys most recent year is given:

							Office
	Total Company						Chicago						Minneapolis
Sales	$	450,000		100.0	%		$	90,000		100	%		$	360,000		100	%
Variable expenses		243,000		54.0	%			27,000		30	%			216,000		60	%
Contribution margin		207,000		46.0	%			63,000		70	%			144,000		40	%
Traceable fixed expenses		100,800		22.4	%			46,800		52	%			54,000		15	%
Office segment margin		106,200		23.6	%		$	16,200		18	%		$	90,000		25	%
Common fixed expenses not traceable to offices		72,000		16.0	%
Net operating income	$	34,200		7.6	%

Assume that sales in Chicago increase by $30,000 next year and that sales in Minneapolis remain unchanged. Assume no change in fixed costs.

a. Prepare a new segmented income statement for the company.