Elegant Decor Company's management is trying to decide whether to eliminate Department 200, which has produced losses or low profits for several years. The company's 2017 departmental income statements shows the following. Dept. 200 $285,000 210,000 75,000 Combined $ 722,000 472,000 250,000 ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 Dept. 100 Sales $437,000 Cost of goods sold 262,000 Gross profit 175,000 Operating expenses Direct expenses Advertising 16,000 Store supplies used 5,000 Depreciation-store equipment 4,800 Total direct expenses 25,800 Allocated expenses Sales salaries 65,000 Rent expense 9,450 Bad debts expense 9,800 Office salary 18,720 Insurance expense 1,900 Miscellaneous office expenses 2,700 Total allocated expenses 107,570 Total expenses 133,370 Net income (loss) $ 41,630 12,500 4,600 3,500 20,600 28,500 9,600 8,300 46,400 39,000 4,700 8,000 12,480 1,100 2,100 67,380 87,980 $ (12,980) 104,000 14,150 17,800 31,200 3,000 4,800 174,950 221,350 $ 28,650 In analyzing whether to eliminate Department 200, management considers the following: a. The company has one office worker who earns $600 per week, or $31,200 per year, and four sales clerks who each earn $500 per week, or $26,000 per year for each salesclerk. b. The full salaries of two salesclerks are charged to Department 100. The full salary of one salesclerk is charged to Department 200. The salary of the fourth clerk, who works half-time in both departments, is divided evenly between the two departments. c. Eliminating Department 200 would avoid the sales salaries and the office salary currently allocated to it. However, management prefers another plan. Two salesclerks have indicated that they will be quitting soon. Management believes that their work can be done by the other two clerks if the one office worker works in sales half-time. Eliminating Department 200 will allow this shift of duties. If this change is implemented, half the office worker's salary would be reported as sales salaries and half would be reported as office salary. d. The store building is rented under a long-term lease that cannot be changed. Therefore, Department 100 will use the space and equipment currently used by Department 200. e. Closing Department 200 will eliminate its expenses for advertising, bad debts, and store supplies; 68% of the insurance expense allocated to it to cover its merchandise inventory; and 18% of the miscellaneous office expenses presently allocated to it. Required: 1. Complete the following report showing total expenses, expenses that would be eliminated by closing Department 200 and the expenses that would continue. The statement should reflect the reassignment of the office worker to one-half time as salesclerk. ELEGANT DECOR COMPANY Analysis of Expenses under Elimination of Department 200 Total Eliminated Continuing Expenses Expenses Expenses Direct expenses Allocated expenses Total expenses $ 0 $ 0 $ 0