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 show the following.
ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 |
||||||||||||||
Dept. 100 | Dept. 200 | Combined | ||||||||||||
Sales | $ | 436,000 | $ | 290,000 | $ | 726,000 | ||||||||
Cost of goods sold | 262,000 | 207,000 | 469,000 | |||||||||||
Gross profit | 174,000 | 83,000 | 257,000 | |||||||||||
Operating expenses | ||||||||||||||
Direct expenses | ||||||||||||||
Advertising | 17,000 | 12,000 | 29,000 | |||||||||||
Store supplies used | 4,000 | 3,800 | 7,800 | |||||||||||
Depreciation—Store equipment | 5,000 | 3,300 | 8,300 | |||||||||||
Total direct expenses | 26,000 | 19,100 | 45,100 | |||||||||||
Allocated expenses | ||||||||||||||
Sales salaries | 65,000 | 39,000 | 104,000 | |||||||||||
Rent expense | 9,440 | 4,720 | 14,160 | |||||||||||
Bad debts expense | 9,900 | 8,100 | 18,000 | |||||||||||
Office salary | 18,720 | 12,480 | 31,200 | |||||||||||
Insurance expense | 2,000 | 1,100 | 3,100 | |||||||||||
Miscellaneous office expenses | 2,400 | 1,600 | 4,000 | |||||||||||
Total allocated expenses | 107,460 | 67,000 | 174,460 | |||||||||||
Total expenses | 133,460 | 86,100 | 219,560 | |||||||||||
Net income (loss) | $ | 40,540 | $ | (3,100 | ) | $ | 37,440 | |||||||
In analyzing whether to eliminate Department 200, management
considers the following:
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
Solution 1:
Elegant Decor Company | |||
Analysis of Expenses under elimination of Department 200 | |||
Particulars | Total Expenses | Eliminated Expenses | Continuing expenses |
Cost of good sold | $469,000.00 | $207,000.00 | $262,000.00 |
Direct Expenses: | |||
Advertising | $29,000.00 | $12,000.00 | $17,000.00 |
Store supplies used | $7,800.00 | $3,800.00 | $4,000.00 |
Deprectiation - Store Equipment | $8,300.00 | $0.00 | $8,300.00 |
Allocated Expenses: | |||
Sales Salaries | $104,000.00 | $36,400.00 | $67,600.00 |
Rent Expense | $14,160.00 | $0.00 | $14,160.00 |
Bad debts expense | $18,000.00 | $8,100.00 | $9,900.00 |
Office salary | $31,200.00 | $15,600.00 | $15,600.00 |
Insurance Expense | $3,100.00 | $770.00 | $2,330.00 |
Miscellenous office expense | $4,000.00 | $400.00 | $3,600.00 |
Total Expenses | $688,560.00 | $284,070.00 | $404,490.00 |
Elegant Decor Company’s management is trying to decide whether to eliminate Department 200, which has produced...
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. ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 Dept. 100 Dept. 200 Combined Sales $ 445,000 $ 289,000 $ 734,000 Cost of goods sold 264,000 213,000 477,000 Gross profit 181,000 76,000 257,000 Operating expenses Direct expenses Advertising 16,000 12,000 28,000 Store supplies used 4,500...
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. ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 Dept. 100 Dept. 200 Combined Sales $ 436,000 $ 289,000 $ 725,000 Cost of goods sold 261,000 212,000 473,000 Gross profit 175,000 77,000 252,000 Operating expenses Direct expenses Advertising 15,500 12,000 27,500 Store supplies used 5,000...
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. ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 Dept. 100 Dept. 200 Combined Sales $ 449,000 $ 284,000 $ 733,000 Cost of goods sold 270,000 212,000 482,000 Gross profit 179,000 72,000 251,000 Operating expenses Direct expenses Advertising 15,500 10,500 26,000 Store supplies used 5,500...
Required information [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 2017 departmental income statements shows the following. ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 Sales Cost of goods sold Gross profit Operating expenses Dept. 100 Dept. 200 Combined $282,000 215,000 67,000 $444,000 264,000 180,000 $726,000 479,000 247,000 Direct expenses...
Required information [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 2017 departmental income statements shows the following. ELEGANT DECOR COMPANY Departmental Income Statements For Year Ended December 31, 2017 Dept. 100 Dept. 200 Combined Sales $ 440,000 $ 286,000 $ 726,000 Cost of goods sold 267,000 210,000 477,000 Gross profit 173,000 76,000 249,000 Operating...
Required Information Problem 10-6A Analysis of possible elimination of a department LO A1 (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 2017 departmental Income statements shows the following ELEGANT DECOR COMPANY Departsental Incone Statenents For Year Ended December 31, 2017 ed Dept. 100 $449,eee 261,eee Dept. 200 $284,e Cotbined Sales $733,ee Cost of goods...
Jones Products manufactures and sells to wholesalers approximately 400,000 packages per year of underwater markers at $3.93 per package. Annual costs for the production and sale of this quantity are shown in the table. Direct materials Direct labor Overhead Selling expenses Administrative expenses Total costs and expenses $ 512.000 128,000 384,000 160,000 107.000 $1,291,600 A new wholesaler has offered to buy 67,000 packages for $3.34 each. These markers would be marketed under the wholesaler's name and would not affect Jones...
Williams Company began operations in January 2019 with two operating (selling) departments and one service office department. Its departmental income statements follow WILLING COMPANY Departmental Income Statements Loe Year Ended December 31, 2019 Clock Mirror Combined Sales $ 140,000$ 85,000 $225,000 Cost of goods sold 68,600 52,700 121,300 Gross profit 71. 400 32,300 103,706 Direct expenses Sales salaries 22.000 7.300 29, 300 Advertising 2,200 200 2,400 Store supplies used 1.050 700 1,750 Depreciation Equipment 1.900 2,300 Total direct expenses 21.156...
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 For Year Ended December 31, 2019 Clock Mirror Combined Sales $ 170,000 $105,000 $275,000 Cost of goods sold 83,300 65,100 148,400 Gross profit 86,700 39,900 126,600 Direct expenses Sales salaries 21,000 7,900 28,900 Advertising 1,200 600 1,800 Store supplies used 1,050 450 1,500 Depreciation-Equipment 2,000 700 2,700 Total direct expenses 25, 250 9,650...
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 For Year Ended December 31, 2019 Clock Mirror Combined Sales $ 200,000 $115,000 $ 315,000 Cost of goods sold 98,000 71,300 169,300 Gross profit 102,000 43,700 145,700 Direct expenses Sales salaries 21,000 7,500 28,500 Advertising 1,600 700 2,300 Store supplies used 650 350 1,000 Depreciation-Equipment 1,900 2,100 Total direct expenses 25, 1508,750 33,900...