Question

Variable Costing Income Statement for a Service Company

East Coast Railroad Company transports commodities among three routes (city-pairs): Atlanta/Baltimore, Baltimore/Pittsburgh, and Pittsburgh/Atlanta. Significant costs, their cost behavior, and activity rates for April are as follows:

Cost	Amount		Cost Behavior		Activity Rate
Labor costs for loading and unloading railcars	$175,582		Variable		$46.00	per railcar
Fuel costs	460,226		Variable		12.40	per train-mile
Train crew labor costs	267,228		Variable		7.20	per train-mile
Switchyard labor costs	118,327		Variable		31.00	per railcar
Track and equipment depreciation	194,400		Fixed
Maintenance	129,600		Fixed
	$1,345,363

Operating statistics from the management information system reveal the following for April:

	Atlanta/ Baltimore		Baltimore/ Pittsburgh		Pittsburgh/ Atlanta		Total
Number of train-miles	12,835		10,200		14,080		37,115
Number of railcars	425		2,160		1,232		3,817
Revenue per railcar	$600		$275		$440

a. Prepare a contribution margin by route report for East Coast Railroad Company for the month of April. Compute the contribution margin ratio. Rounded to one decimal place. If required, use the minus sign to indicate a negative contribution margin.

East Coast Railroad Company
Contribution Margin by Route
For the Month Ended April 30
	Atlanta/Baltimore	Baltimore/Pittsburgh	Pittsburgh/Atlanta	Total
Revenues	$	$	$	$
Variable costs:
Labor costs for loading and unloading railcars	$	$	$	$
Fuel costs
Train crew labor costs
Switchyard labor costs
Total variable costs	$	$	$	$
Contribution margin	$	$	$	$
Contribution margin ratio	%	%	%	%.

Answer 1

Note:- Formulae Used
Revenues	=	Number of Railcars * Revenue per Railcars
Labor costs for loading and unloading railcars	=	Number of Railcars * Activity Rate of Labor costs for loading and unloading railcars i.e. $46 per rail cars
Fuel costs	=	Number of train-miles * Activity Rate of fuel costs i.e. $12.40 per train-miles
Train crew labor costs	=	Number of train-miles * Activity Rate of Train crew labor costs i.e. $7.20 per train-miles
Labor costs for loading and unloading railcars + Fuel costs + Train crew labor costs + Switchyard labor costs	=	Number of railcars * Activity Rate of Switchyard labor costs i.e. $31 per rail cars
Total variable costs	=	Labor costs for loading and unloading railcars + Fuel costs + Train crew labor costs + Switchyard labor costs
Contribution margin	=	Revenues - Total variable costs
Contribution margin ratio	=	Contribution margin / Revenues