Burien, Inc., operates a retail store with two departments, A and B. Its departmental income statement for the current year follows:

BURIEN, INC. Departmental Income Statement For Year Ended December 31
	Dept. A	Dept. B	Combined
Sales.............................................................	$180,000	$200,000	$380,000
Direct expenses............................................	129,900	142,870	272,770
Contributions to overhead...........................	$ 50,100	$ 57,130	$107,230
Indirect expenses:
Depreciation--Building .........................	10,000	11,760	21,760
Maintenance..........................................	1,600	1,700	3,300
Utilities...................................................	6,200	6,320	12,520
Office expenses.....................................	1,800	2,000	3,800
Total indirect expenses .........................	$ 19,600	$ 21,780	$ 41,380
Net income...................................................	$ 30,500	$ 35,350	$ 65,850

Burien allocates building depreciation, maintenance, and utilities on the basis of square footage. Office expenses are allocated on the basis of sales. Management is considering an expansion to a three-department operation. The proposed Department C would generate $120,000 in additional sales and have a 17.5% contribution to overhead. The company owns its building. Opening Department C would redistribute the square footage to each department as follows: A, 19,040; B, 21,760 sq. ft.; C, 13,600. Increases in indirect expenses would include: maintenance, $500; utilities, $3,800; and office expenses, $1,200. Complete the following departmental income statements, showing projected results of operations for the three sales departments. (Round amounts to the nearest whole dollar.)

	Dept. A		Dept. B		Dept. C		Combined
Sales.........................................................................	$180,000		$200,000
Direct expenses.......................................................	129,900		142,870
Contributions to overhead......................................	$ 50,100		$ 57,130
Indirect expenses......................................................
Depreciationbuilding......................................
Maintenance.......................................................
Utilities..............................................................
Office expenses..................................................
Total indirect expenses......................................
Net income...............................................................