Chapter 9 question 16Williams company began operations in January 2019 with two operating (selling) departments and one service (office) department. It's departmental income statement follows Clock mirror combined Sales $195,000 $87,500 $282,500Cost of goods sold $95,550 $54,250 $149,800Gross profit $99,450 $33,250 $132,700Direct expenses Sales salaries $20,650Advertising $1,330 $825 $2115Store supplies used $1225 $725 $1950Depreciation equipment $1630 $625 $2255Total direct expenses $24,835 $9175 $34010Allocated expenses Rent expense $7020 $3780 $10800Utilities expense $6825 $3675 $10500Share of office department expenses $10500 $4500 $15000Total allocated expenses $24345 $11955 $36300Total expenses $49180 $21130 $70310Net income $50270 $12120 $62390

Help Save & Exit Submit Check my work Williams plans to open a third department in January 2020 that will sell paintings. Management predicts that the new department will generate $69,500 in sales with a 55% gross profit margin and will require the following direct expenses: sales salaries, $8,650; advertising, $1,125; store supplies, $825, and equipment depreciation, $525. 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 utilities costs, which are allocated to the departments in proportion to occupied 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 PE increase total office department expenses by $20,000. 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 direct expenses are expected except for store supplies used, which will increase in proportion to sales. Required: 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 intermediate calculations. Round your final answers to nearest whole dollar amount.) WILLIAMS COMPANY Forecasted Departmental Income Statements For Year Ended December 31, 2020 Clock Mirror Paintings Combined