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 450,000 Net operating income $ 50,000 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 $500,000 in sales and $200,000 in variable expenses during June; the remaining sales and variable expenses were recorded in the Southern Territory Fixed expenses of $245,000 and $88,000 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. Sales of Paks and Tibs totaled $250,000 and $250,000, respectively, in the Northern territory during June. Variable expenses are 21% of the selling price for Paks and 59% for Tibs. Cost records show that $102.500 of the Northern Territory's fixed expenses are traceable to Paks and $52,500 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 1A Reg 18 Prepare contribution format segmented income statements for the total company broken down between sales territories. (Round the 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 1B 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 Variable expenses Contribution margin Traceable foed expenses Territorial segment margin Common fixed expenses Net operating income Total Company Northern Amount % Amount $ 900,000 100.0f $ 500,000 400,000 44.4 200,000 500,000 55,6 300.000 333,000 370 245,000 167,000 18,65 55,000 117,000 13.0 $ 50,000 5.6 Sales Territory Southern % Amount 100.0f $ 400,000 40.0 200,000 60.0 200,000 49.0 88,000 11.05 112,000 100.0 50.0 50.0 22.0 28.0 CAGIA Reg 1B > 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 1A Reg 1B Prepare contribution format segmented income statements for the Northern Territory broken down by product line. (Round the percentage answers to one decimal place (.e.1234 should be entered as 12.3).) Product Line Northern Territory Paks Tibs Amount % Amount % Amount % Sales $ 500,000 100.00 $ 250,000 100.00 $ 250,000 100.0 Variable expenses 200,000 40.0 52.510 21.0 147.500 59.01 Contribution margin 300,000 600 197,500 79,0 102,500 41.0 Traceable fixed expenses 155,000 31.0 102,500 41.0 52,500 21.0 Product line segment margin 145,000 29.00 $ 95,000 38.00 $ 50,000 20.0 Common fixed expenses Sales territory segment margin $ 145,000 29.0 Raq 1A
