Toxaway Company is a merchandiser that segments its business into two divisions-Commercial and Residential. The company's accounting intern was asked to prepare segmented income statements that the company's divisional managers could use to calculate their break-even points and make decisions. She took the prior month's companywide income statement and prepared the absorption format segmented income statement shown below: Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Total Company $ 870,000 571,300 298,700 272,000 5 26,700 Commercial Residential $290,eee 5580,000 153,700 417,600 136,300 162.400 120,00 152.000 $ 16,30 $ 10,400 In preparing these statements, the intern determined that Toxaway's only variable selling and administrative expense is a 10% sales commission on all sales. The company's total fixed expenses include $75,000 of common fixed expenses that would continue to be incurred even if the Commercial or Residential segments are discontinued, 66,000 of fixed expenses that would be avoided if the Commercial segment is dropped, and $44,000 of fixed expenses that would be avoided if the Residential segment is dropped. Required: 1. Do you agree with the intern's decision to use an absorption format for her segmented income statement? 2. Based on a review of the intern's segmented income statement. a. How much of the company's common fixed expenses did she allocate to the Commercial and Residential segments? b. Which of the following three allocation bases did she most likely used to allocate common fixed expenses to the Commercial and Residential segments: (a) sales, (b) cost of goods sold, or (c) gross margin? 3. Do you agree with the intern's decision to allocate the common fixed expenses to the Commercial and Residential segments? 4. Redo the intern's segmented income statement using the contribution format 5. Compute the companywide break-even point in dollar sales 6. Compute the break even point in dollar sales for the Commercial Division and for the Residential Division 7 Assume the company decided to pay its sales representatives in the Commercial and Residential Divisions a total monthly salary of $19,000 and $38,000, respectively, and to lower its companywide sales commission percentage from 10% to 5% Calculate the new break-even point in dollar sales for the Commercial Division and the Residential Division 243, Sales Regional expenses (traceable): Cost of goods sold Advertising Salaries Utilities Depreciation Shipping expense Total regional expenses Regional income (loss) before corporate Corporate expenses: Advertising (general) General administrative expense Total corporate expenses Net operating income (loss) P2.30) $ 124,10 The cost of goods sold and shipping expense are both variable. All other costs are fred Required: 3. Prepare a new contribution format segmented income statement for May (Round percentage answers to 1 decimal place.) Total Company Amount $ Amount . A 11 Total traceable food expenses 0 0 .0 00030 0 0. 0 00 3 0 0.0 00 Common foed expenses 0 Total common and expense Net operating income foss) 0.0 0 5 0 0
