Vulcan Company's contribution format income statement for June is as follows: Vulcan Company Income Statement For the Month Ended June 30 Sales $ 900,000 Variable expenses 400,000 Contribution margin 500,000 Fixed expenses 475,000 Net operating income $ 25,000 Management is disappointed with the company's performance and is wondering what can be done to Improve profits. By examining sales and cost records, you have determined the following: a. The company is divided into two sales territories --Northern and Southern The Northern Territory recorded $400,000 in sales and $160,000 in variable expenses during June, the remaining sales and variable expenses were recorded in the Southern Territory. Fixed expenses of $176,000 and $140,000 are traceable to the Northern and Southern Territories, respectively. The rest of the fixed expenses are common to the two territories. b. The company is the exclusive distributor for two products-Paks and Tibs. Soles of Paks and Tibs totaled $140,000 and $260,000 respectively, in the Northern territory during June. Variable expenses are 27% of the selling price for Paks and 47% for Tibs, Cost records show that $67200 of the Northern Territory's fixed expenses are traceable to Paks and $57,200 to Tibs, with the remainder common to the two products, Required: 1-a. Prepare contribution format segmented income statements for the total company broken down between sales territories. 1-b. Prepare contribution format segmented income statements for the Northern Territory broken down by product line. Complete this question by entering your answers in the tabs below. Reg 14 Reg 10 perluvery, I URINUITET Ty umy Jurie. VIDU DAS DIE ZIVI UE Seung pice o rakS CHIU 4770101 USC records show that $67,200 of the Northern Territory's fixed expenses are traceable to Paks and $57,200 to Tibs, with the rema common to the two products. Required: 1-a. Prepare contribution format segmented income statements for the total company broken down between sales territories. 1-b. Prepare contribution format segmented Income statements for the Northern Territory broken down by product line. Complete this question by entering your answers in the tabs below. Req 1A Reg 18 Prepare contribution format segmented Income statements for the total company broken down between sales territories. (Round the percentage answers to one decimal place (.e.1234 should be entered as 12.3).) Sales Territory Total Company Northern Southern Amount Amount Amount Sales Variable expenses Contribution margin 0 0.0 0 0.0 0 0.0 Traceable fixed expenses Territorial segment margin 0 0.0 S 0 00 $ 0 0.0 Common fixed expenses Net operating income $ 0 0.0 Req 1B > peluvery, EUR IUIUTI THOTY Uun Jun. Varare expenses de 41 UUR DY PILE U rans GIU/70 TOITUS LUS records show that $67,200 of the Northern Territory's fixed expenses are traceable to Paks and $57,200 to Tibs, with the remain common to the two products. Required: 1-a. Prepare contribution format segmented income statements for the total company broken down between sales territories. 1-b. Prepare contribution format segmented Income statements for the Northern Territory broken down by product line. Complete this question by entering your answers in the tabs below. Req 1A Reg 13 Prepare contribution format segmented income statements for the Northern Territory broken down by product line. (Round the percenta answers to one decimal place (1.e.1234 should be entered as 12.3)) Product Line Paks Tibs Amount % Northern Territory Amount % $ 400,000 160,000 240,000 Amount $ 260,000 $ 140,000 27.0 47.0 (47.0) 0.0 140,000 (27.0) 260,000 Sales Variable expenses Contribution margin Traceable fixed expenses Product line segment margin Common fixed expenses Sales territory segment margin 240,000 0.0 $ 140,000 (270) $ 260,000 (470) $ 240,000 0.0
