In: Accounting
Required information
[The following information applies to the questions displayed below.]
Raner, Harris & Chan is a consulting firm that specializes in information systems for medical and dental clinics. The firm has two offices—one 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 company’s most recent year is given:
Office | |||||||||||||||||
Total Company | Chicago | Minneapolis | |||||||||||||||
Sales | $ | 525,000 | 100.0 | % | $ | 105,000 | 100 | % | $ | 420,000 | 100 | % | |||||
Variable expenses | 283,500 | 54.0 | % | 31,500 | 30 | % | 252,000 | 60 | % | ||||||||
Contribution margin | 241,500 | 46.0 | % | 73,500 | 70 | % | 168,000 | 40 | % | ||||||||
Traceable fixed expenses | 117,600 | 22.4 | % | 54,600 | 52 | % | 63,000 | 15 | % | ||||||||
Office segment margin | 123,900 | 23.6 | % | $ | 18,900 | 18 | % | $ | 105,000 | 25 | % | ||||||
Common fixed expenses not traceable to offices | 84,000 | 16.0 | % | ||||||||||||||
Net operating income | $ | 39,900 | 7.6 | % | |||||||||||||
3. Assume that sales in Chicago increase by $35,000 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. (Round your percentage answers to 1 decimal place (i.e. 0.1234 should be entered as 12.3).)
Requirement 3
Increase in net income (64400-39900) | $ 24,500.00 |
Income Statement | ||||||
Office | ||||||
Total Company | Chicago | Minneapolis | ||||
Amount | % | Amount | % | Amount | % | |
Sales | $ 5,60,000.00 | 100.0% | $ 1,40,000.00 | 100.0% | $ 4,20,000.00 | 100.0% |
Variable cost | $ 2,94,000.00 | 52.5% | $ 42,000.00 | 30.0% | $ 2,52,000.00 | 60.0% |
Contribution margin | $ 2,66,000.00 | 47.5% | $ 98,000.00 | 70.0% | $ 1,68,000.00 | 40.0% |
Traceable fixed cost | $ 1,17,600.00 | 21.0% | $ 54,600.00 | 39.0% | $ 63,000.00 | 15.0% |
Office segment margin | $ 1,48,400.00 | 26.5% | $ 43,400.00 | 31.0% | $ 1,05,000.00 | 25.0% |
Common fixed cost | $ 84,000.00 | 15.0% | ||||
Net Operating income | $ 64,400.00 | 11.5% |