FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
Bartleby Related Questions Icon

Related questions

Question

Vinubhai 

Exercise 13-43 (Algo) Prepare Budgeted Financial Statements (LO 13-6)
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 $2,000 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 $165. 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:
Additional
Washes (Average
Members
per Member)
January
February
540
2.6
600
2.9
March
1,160
2.5
April
1,300
2.4
1,330
1,480
2.7
3.2
May
June
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.
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.
Service costs
Variable costs
Equipment maintenance
Depreciation (fixed)
Total
Marketing and administrative costs
Marketing (variable)
Administrative (fixed)
Total
Total costs
$ 53,000
49,000
93,000
$ 195,000
$ 41,000
114,000
$ 155,000
$ 350,000
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.
Required:
Prepare a budgeted income statement for July.
Note: Do not round intermediate calculations. Enter your answers rounded to the nearest whole dollars.
Sales revenue
Service costs:
Variable costs
Cornwall Mobile Detailing
Budgeted Income Statement
For the Month of July
Equipment maintenance
Depreciation (fixed)
Total service costs
Marketing and administrative:
0
Marketing (variable)
Administrative (fixed)
Total marketing and administrative costs
$
0
Total costs
$
0
Operating profit
$
0
expand button
Transcribed Image Text:Exercise 13-43 (Algo) Prepare Budgeted Financial Statements (LO 13-6) 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 $2,000 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 $165. 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: Additional Washes (Average Members per Member) January February 540 2.6 600 2.9 March 1,160 2.5 April 1,300 2.4 1,330 1,480 2.7 3.2 May June 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. 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. Service costs Variable costs Equipment maintenance Depreciation (fixed) Total Marketing and administrative costs Marketing (variable) Administrative (fixed) Total Total costs $ 53,000 49,000 93,000 $ 195,000 $ 41,000 114,000 $ 155,000 $ 350,000 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. Required: Prepare a budgeted income statement for July. Note: Do not round intermediate calculations. Enter your answers rounded to the nearest whole dollars. Sales revenue Service costs: Variable costs Cornwall Mobile Detailing Budgeted Income Statement For the Month of July Equipment maintenance Depreciation (fixed) Total service costs Marketing and administrative: 0 Marketing (variable) Administrative (fixed) Total marketing and administrative costs $ 0 Total costs $ 0 Operating profit $ 0
Expert Solution
Check Mark
Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education