22.4

Willams Company began operations in January 2019 with two operating (selling) departments and one service (office) department. Its departmental income statements follow. Willams plans to open a third department In January 2020 that will sell paintings. Management predicts that the new department will generate $50,000 In sales with a 55% gross profit margin and will require the following direct expenses: sales salarles, $8,000; advertising, $800; store supplies, $500; and equipment depreclation, $200. It will fit the new department into the current rented space by taking some square footage from the other two departments. When opened, the new Painting department will fill one-fifth of the space presently used by the Clock department and one-fourth used by the Mirror department. Management does not predict any Increase In utillitles costs, which are allocated to the departments in proportion to occupled space (or rent expense). The company allocates office department expenses to the operating departments in proportion to their sales. It expects the Painting department to Increase total office department expenses by $7,000. Since the Painting department will bring new customers Into the store, management expects sales in both the Clock and Mirror departments to Increase by 8%. No changes for those departments' gross profit percents or their dlrect expenses are expected except for store supplles used, which will Increase in proportion to sales. Requlred: Prepare departmental Income statements that show the company's predicted results of operations for calendar-year 2020 for the three operating (selling) departments and their combined totals. (Do not round Intermedlate calculations. Round your flnal answers to nearest whole dollar amount.) WILLIAMS COMPANY Forecasted Departmental Income Statements \begin{tabular}{|l|l|l|l|l|l|} \hline \multicolumn{2}{|c|}{ For Year Ended December 31, 2020} & Mirror & Paintings & Combined \\ \hline & \multicolumn{1}{|c|}{ Clock } & & & \\ \hline & & & & \\ \hline & & & & \\ \hline Direct expenses & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline Total direct expenses & & & & \\ \hline Allocated expenses & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline Total allocated expenses & & & & \\ \hline Total expenses & & & & \\ \hline \end{tabular}