Cornwall Mobile Detailing (CMD) is a service that washes and details a customer's vehicle at their home or office. It operates on a membership basis. Members pay $1,300 dues per month, which entitle them to a complete wash and detail service monthly. Members may also order additional car washes during the month at a fee of $130. Additional washes are common in both summer and winter months. The number of members also varies with the season. The number of members and the average number of additional washes by members for the months of interest follow: January February March April May June Members 470 530 Service costs 1,090 1,230 1,260 1,410 Additional Washes (Average per Member) 1.9 2.2 1.8 1.7 Cornwall allows members to pay for dues on credit. Cornwall's experience is that 40 percent of its members pay cash for the dues, 50 percent of the members pay the dues for a month in the next month, 5 percent in the second month after. The remainder is uncollectible. Additional washes are payable in cash. Variable costs Equipment maintenance Depreciation (fixed) 2.0 2.5 Cornwall estimates that the number of members in July should increase 20 percent above June levels, and the number of additional washes per member should increase by an estimated 12.5 percent. The following information is available for costs incurred in June. All costs except depreciation are paid in cash. $49,500 45,500 86,000
Cornwall Mobile Detailing (CMD) is a service that washes and details a customer's vehicle at their home or office. It operates on a membership basis. Members pay $1,300 dues per month, which entitle them to a complete wash and detail service monthly. Members may also order additional car washes during the month at a fee of $130. Additional washes are common in both summer and winter months. The number of members also varies with the season. The number of members and the average number of additional washes by members for the months of interest follow: January February March April May June Members 470 530 Service costs 1,090 1,230 1,260 1,410 Additional Washes (Average per Member) 1.9 2.2 1.8 1.7 Cornwall allows members to pay for dues on credit. Cornwall's experience is that 40 percent of its members pay cash for the dues, 50 percent of the members pay the dues for a month in the next month, 5 percent in the second month after. The remainder is uncollectible. Additional washes are payable in cash. Variable costs Equipment maintenance Depreciation (fixed) 2.0 2.5 Cornwall estimates that the number of members in July should increase 20 percent above June levels, and the number of additional washes per member should increase by an estimated 12.5 percent. The following information is available for costs incurred in June. All costs except depreciation are paid in cash. $49,500 45,500 86,000
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Please do not give image format
Transcribed Image Text:Cornwall Mobile Detailing (CMD) is a service that washes and details a customer's vehicle at their home or office. It operates on
a membership basis. Members pay $1,300 dues per month, which entitle them to a complete wash and detail service monthly.
Members may also order additional car washes during the month at a fee of $130. Additional washes are common in both
summer and winter months. The number of members also varies with the season. The number of members and the average
number of additional washes by members for the months of interest follow:
January
February
March
April
May
June
Members
470
530
Service costs
1,090
1,230
1,260
1,410
Additional
Washes (Average
per Member)
1.9
2.2
1.8
1.7
Cornwall allows members to pay for dues on credit. Cornwall's experience is that 40 percent of its members pay cash for the
dues, 50 percent of the members pay the dues for a month in the next month, 5 percent in the second month after. The
remainder is uncollectible. Additional washes are payable in cash.
Variable costs
Equipment maintenance.
Depreciation (fixed)
Total
2.0
2.5
Cornwall estimates that the number of members in July should increase 20 percent above June levels, and the number of
additional washes per member should increase by an estimated 12.5 percent. The following information is available for costs
incurred in June. All costs except depreciation are paid in cash.
$ 49,500
45,500
86,000
$ 181.000
Transcribed Image Text:Total
Marketing and administrative costs
Marketing (variable)
Administrative (fixed)
Total
Total costs
Variable service and marketing costs change with volume, measured by number of members. Fixed depreciation will remain the
same, but fixed administrative costs will increase by 10 percent beginning July 1. Equipment maintenance is outsourced and the
contract calls for a 5 percent increase beginning July 1.
Service costs:
Required:
Prepare a budgeted income statement for July.
Note: Do not round intermediate calculations. Enter your answers rounded to the nearest whole dollars.
Total service costs
Cornwall Mobile Detailing
Budgeted Income Statement
For the Month of July
Show Transcribed Text
Total service costs
Marketing and administrative:
Total marketing and administrative costs
Total costs
< Prev
$ 181,000
10 of 10
$ 37,500
110,500
$ 148,000
$ 329,000
g
▬▬▬ Next >
‒‒‒
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps with 2 images
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education