Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

fast response ill give thumbs up!! thanks :) Williams Company began operations in January 2019 with two operating (selling) departments and one service office) department.

fast response ill give thumbs up!! thanks :)
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Williams Company began operations in January 2019 with two operating (selling) departments and one service office) department. Its departmental Income statements follow. WILLIAMS COMPANY Departmental Income Statements Tor Year Ended December 31, 2019 Clock Mirror combined Sales $ 145,000 $ 62,500 $207,500 Coat of goods sold 71.050 38.250 109.800 Gross profit 73,950 Direct expenses 23,750 97,700 Sales salaries 20.150 7,000 27.150 Advertising 1,230 575 1,05 Store supplies used 975 475 1.450 Depreciation Equipment 1.530 375 1.205 Total direct expenses 23,885 3,425 32,310 Allocated expenses Rent expense 7,020 3,780 20,800 Utilities expense 2.600 1,400 5,500 Share of office department expenses 10,500 6.500 15,000 Total allocated expenses 20, 120 33,300 Total expenses 40.005 30.105 63.60 Set income $ 29,945 $ 5,645 $ 34,090 Williams plans to open a third department in January 2020 that will sell paintings. Management predicts that the new department will generate $54,500 in sales with a 55% gross profit margin and will require the following direct expenses: sales salaries, $8.150. advertising $875, store supplies, $575; and equipment depreciation, $275. 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 utilitles costs, which are allocated to the departments in proportion to occupled space for 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 $10,000. 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 Statement WILLIAMS COMPANY Departmental Income Statements For Year Ended December 31, 2019 clock Mirror Combined Sales $ 145,000 $ 62,500 $ 207,500 Cost of goods sold 71,050 38,750 109,800 Gross profit 73,950 23,750 97,700 Direct expenses Sales salaries 20, 150 7,000 27,150 Advertising 1,230 575 1,805 Store supplies used 975 475 1,450 Depreciation-Equipment 1,530 375 1,905 Total direct expenses 23,885 8,425 32,310 Allocated expenses Rent expense 7,020 3,780 10,800 Utilities expense 2,600 1,400 5,500 Share of office department expenses 10,500 4,500 15,000 Total allocated expenses 20,120 9,680 31,300 Total expenses 44,005 18,105 63,610 Net income $ 29,945 $ 5,645 $ 34,090 Williams plans to open a third department in January 2020 that will sell paintings. Management predicts that the new department will generate $54,500 in sales with a 55% gross profit margin and will require the following direct expenses: sales salaries, $8,150; advertising. $875; store supplies. $575, and equipment depreciation. $275. 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 occupled space for 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 $10,000. 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

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions