Eclectic 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 2009 departmental income statement shows the following.

In analyzing whether to eliminate Department 200, management considers the following:
a. The company has one office worker who earns $500 per week, or $26,000 per year, and four salesclerks who each earn $400 per week, or $20,800 per year.
b. The full salaries of two salesclerks are charged to Department 100. The full salary of one sales clerk 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; 70% of the insurance expense allocated to it to cover its merchandise inventory; and 25% of the miscellaneous office expenses presently allocated to it.
Required
1. Prepare a three-column report that lists items and amounts for (a) the company€™s total expenses (including cost of goods sold)€”in column 1, (b) the expenses that would be eliminated by closing Department 200€”in column 2, and (c) the expenses that will continue€”in column 3.
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.
Analysis Component
3. Reconcile the company€™s combined net income with the forecasted net income assuming that
Department 200 is eliminated (list both items and amounts). Analyze the reconciliation and explain why you think the department should or should not beeliminated.

ECLECTIC DECOR COMPANY For Year Ended December 31,2009 Dept. 100 Dept. 200 Combined Sales .. .$437,000 $280,000 $717,000 470,000 247,000 . Gross profit .. .174,000 73,000 Operating expenses Direct expenses 31.000 9,600 7.200 47.800 17.500 Store supplles used . Depreclation- Store equipment .. Total direct expenses 13.500 4.600 4.2003.000 21,100 26.700 Allocated expenses Sales salaries ....-. Rent expense Bad debts expense Office salary Insurance expense . Miscellaneous office expenses2300 Total allocated expenses 83,200 4,250 16,900 26,000 2.900 4,200 47.450 195.250 ...56300 $ (4.550) 51750 52.000 9,500 9.500 15.600 1,900 31.200 4.750 7.400 10.400 1,000 .700 56.450 77.550 91.000 117.700 Total expenses . Net income (loss)