Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Williams Company began operations in January 2017 with two operating (selling) departments and one service (office) department. Its departmental income statements follow. WILLIAMS COMPANY Departmental

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Williams Company began operations in January 2017 with two operating (selling) departments and one service (office) department. Its departmental income statements follow. WILLIAMS COMPANY Departmental Income Statements For Year Ended December 31, 2017 clock Mirror Combined Sales $ 130,000 $ 55,000 $ 185,000 Cost of goods sold 63,700 34,100 97,800 Gross profit 66,300 20,900 87,200 Direct expenses Sales salaries 20,000 7,000 27,000 Advertising 1,200 500 1,700 Store supplies used 900 400 1,300 Depreciation-Equipment 1,500 300 1,800 Total direct expenses 23,600 8,200 31,800 Allocated expenses Rent expense 7,020 3,780 10,800 Utilities expense 2,600 1,400 4,000 Share of office department expenses 10,500 4,500 15,000 Total allocated expenses 20, 120 9,680 29,800 Total expenses 43,720 17,880 61,600 Net income $ 22,580 $ 3,020 $ 25,600 Williams plans to open a third department in January 2018 that will sell paintings. Management predicts that the new department will generate $50,000 in sales with a 55% gross profit margin and will require the following direct expenses: sales salaries, $8,000; advertising, $800; store supplies, $500; and equipment depreciation, $200. 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 increase total office department expenses by $7,000. 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 2018 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 Combined Forecasted Departmental Income Statements For Year Ended December 31, 2018 Clock Mirror Paintings 140,400 $ 59,400 $ 50,000 68,796 36,828 22,500 71,604 22,572 27,500 Sales Cost of goods sold Gross profit 0 Direct expenses Sales salaries Total direct expenses 0 0 0 0 Allocated expenses Total allocated expenses 0 0 0 0 Total expenses 0 0 0 0 71,604 22,572 27,500 $ 0

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

Recommended Textbook for

Fundamental accounting principle

Authors: John J. Wild, Ken W. Shaw, Barbara Chiappetta

21st edition

1259119831, 9781259311703, 978-1259119835, 1259311708, 978-0078025587

More Books

Students also viewed these Accounting questions

Question

=+15. For the data in Exercise 3,

Answered: 1 week ago