Problem 10-6A Analyzing possible elimination of a department LO P4 (The following information applies to the questions displayed below.] 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 departmental income statements show the following. Dept. 200 $285,000 213,000 72,000 Combined $727,000 477,000 250,000 ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2019 Dept. 100 Sales $442,000 Cost of goods sold 264,000 Gross profit 178,000 Operating expenses Direct expenses Advertising 17,000 Store supplies used 5,000 Depreciation-Store equipment 4,600 Total direct expenses 26,600 Allocated expenses Sales salaries 52,000 Rent expense 9,490 Bad debts expense 9,700 Office salary 21,840 Insurance expense 2,300 Miscellaneous office expenses 2,300 Total allocated expense 97,630 Total expenses 124,230 Net income (loss) $ 53,770 13,500 4,400 3,300 21,200 30,500 9,400 7,900 47,800 31,200 4,710 7,500 14,560 1,400 1,600 60,970 82,170 $(10,170) 83,200 14,200 17,200 36,400 3,700 3,900 158,600 206,400 $ 43,600 In analyzing whether to eliminate Department 200, management considers the following: a. The company has one office worker who earns $700 per week, or $36,400 per year, and four salesclerks who each earns $400 per week, or $20,800 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; 67% of the insurance expense allocated to it to cover its merchandise inventory; and 16% 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 2. Prepare a forecasted annual income statement for the company reflecting the elimination of Department 200 assuming that it will not affect Department 100's sales and gross profit. The statement should reflect the reassignment of the office worker to one-half time as a salesclerk. ELEGANT DECOR COMPANY Forecasted Annual Income Statement Under Plan to Eliminate Department 200 Operating expenses Total operating expenses Problem 10-6A Part 3 3. Should Department 200 be eliminated? Should Department 200 be eliminated