Is the math in the chart correct? Rhonda runs a six-week summer camp in the North Georgia
Fantastic news! We've Found the answer you've been seeking!
Question:
Is the math in the chart correct?
Transcribed Image Text:
Rhonda runs a six-week summer camp in the North Georgia Mountains (three weeks in June and three weeks in July). Between 20 and 30 campers sign up for the summer, each paying $2,000 for the six-week session. She receives 20% as a down payment in March when the campers book their summer camp and the remainder on arrival at the camp for the summer in June. Rhonda pays her four counselors $3,000 each in August. Rhonda buys the supplies for camp for cash in April, costing $4,000. At the end of June, Rhonda normally has about $2000 of supplies left over and at the end of July, Rhonda had $350 of supplies leftover if there are fewer campers and none left over with more campers enrolled. Utilities, horse feed, food are charged to the camp's mastercard and paid at the end of August, totaling $6,000-$7,000, depending on attendance, used evenly in each week of the sessions. Rhonda wants to buy a used bus for fieldtrips, costing $37,000, but the bank requires an accrual basis and cash basis analysis for the summer camp to show she can pay back the loan in two years, even at lower enrollment levels. Please prepare a cash flow and accrual basis profit analysis for a typical summer camp season at low and high enrollment. Using these schdules, explain to Rhonda if she will likely be able to pay back the loan. Rhonda is busy so be brief and get to the point, including a clear schedule to support your points. A starter executive summary memo is provided to give you an idea of what Rhonda needs. The missing parts you complete. Edit and adjust to fit your results and ideas. CASH BASIS: Revenue Counselor salary expense Supplies expense Utilities, horses, food Profits ACCRUAL BASIS: Revenue Counselor salary expense Supplies expense Utilities, horses, food Profits March $ 8,000 April June $ 32,000 July August $ $ 4,000 Season $40,000 12,000 $12,000 $ 4,000 HIGH ENROLLMENT CASH BASIS: March April Revenue $12,000 June $ 48,000 July Counselor salary expense $ 6,000 $6,000 Supplies expense $ 4,000 $18,000 Utilities, horses, food Profits $ 8,000 $ 32,000 $40,000 ACCRUAL BASIS: $ $ 4,000 $ 12,000 $12,000 $2,350 6,000 $6,000 $19,650 Revenue $12,000 $48,000 Counselor salary expense Supplies expense $ 4,000 Utilities, horses, food Profits August Season $60,000 $12,000 $12,000| $ 4,000 $7,000 $7,000 $37,000 $60,000 $12,000 $12,000| $ 4,000 $7,000 $7,000 $37,000 Rhonda runs a six-week summer camp in the North Georgia Mountains (three weeks in June and three weeks in July). Between 20 and 30 campers sign up for the summer, each paying $2,000 for the six-week session. She receives 20% as a down payment in March when the campers book their summer camp and the remainder on arrival at the camp for the summer in June. Rhonda pays her four counselors $3,000 each in August. Rhonda buys the supplies for camp for cash in April, costing $4,000. At the end of June, Rhonda normally has about $2000 of supplies left over and at the end of July, Rhonda had $350 of supplies leftover if there are fewer campers and none left over with more campers enrolled. Utilities, horse feed, food are charged to the camp's mastercard and paid at the end of August, totaling $6,000-$7,000, depending on attendance, used evenly in each week of the sessions. Rhonda wants to buy a used bus for fieldtrips, costing $37,000, but the bank requires an accrual basis and cash basis analysis for the summer camp to show she can pay back the loan in two years, even at lower enrollment levels. Please prepare a cash flow and accrual basis profit analysis for a typical summer camp season at low and high enrollment. Using these schdules, explain to Rhonda if she will likely be able to pay back the loan. Rhonda is busy so be brief and get to the point, including a clear schedule to support your points. A starter executive summary memo is provided to give you an idea of what Rhonda needs. The missing parts you complete. Edit and adjust to fit your results and ideas. CASH BASIS: Revenue Counselor salary expense Supplies expense Utilities, horses, food Profits ACCRUAL BASIS: Revenue Counselor salary expense Supplies expense Utilities, horses, food Profits March $ 8,000 April June $ 32,000 July August $ $ 4,000 Season $40,000 12,000 $12,000 $ 4,000 HIGH ENROLLMENT CASH BASIS: March April Revenue $12,000 June $ 48,000 July Counselor salary expense $ 6,000 $6,000 Supplies expense $ 4,000 $18,000 Utilities, horses, food Profits $ 8,000 $ 32,000 $40,000 ACCRUAL BASIS: $ $ 4,000 $ 12,000 $12,000 $2,350 6,000 $6,000 $19,650 Revenue $12,000 $48,000 Counselor salary expense Supplies expense $ 4,000 Utilities, horses, food Profits August Season $60,000 $12,000 $12,000| $ 4,000 $7,000 $7,000 $37,000 $60,000 $12,000 $12,000| $ 4,000 $7,000 $7,000 $37,000
Expert Answer:
Answer rating: 100% (QA)
Executive Summary Based on the cash flow and accrual basis profit analysis for a typical summer camp season at low and high enrollment it appears that ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Rhonda runs a six - week summer camp in the North Georgia Mountains ( three weeks in June and three weeks in July ) . Between 2 0 and 3 0 campers sign up for the summer, each paying $ 2 , 0 0 0 for...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Quality Athletics Company produces a wide variety of sports equipment. Its newest division, Golf Technology, manufactures and sells a single product AccuDriver, a golf club that uses global...
-
Individual A is about to acquire 30% of the shares of a new corporation (a Canadian-controlled private corporation) that will carry on an active business. The remaining 70% of the shares will be...
-
Joker invites Batman and Robin to his home for tea. Peter Paralegal who is also attending the meeting, presents a will he prepared. He asks Batman and Robin to be physically present when Joker signs...
-
Here are four sports problems, and three of them are based on true stories! Identify which problems call for a t-test, which call for a regression analysis, and which are handled by neither. So the...
-
Why is it important to assess business user attitudes, not just their use of information?
-
Proposing a Data Gathering Strategy at AeroTech, Inc. Provide a brief summary of the case. 1. What is the client requesting? 2. What are the presenting problems? What do you think may be any...
-
Why is global sourcing an important consideration for supply chain management? explain
-
Discuss the differences between the compaction level of metaphase chromosomes and that of interphase chromosomes. When would you expect gene transcription and DNA replication to take place, during M...
-
Test the overall significance of a regression model and identify the components of this test from your computer output.
-
A maternal effect gene exists in a dominant N (functional) allele and a recessive n (nonfunctional) allele. What are the ratios of genotypes and phenotypes for the offspring of the following crosses?...
-
Incontinentia pigmenti, a rare, X-linked dominant disorder in humans, is characterized by swirls of pigment in the skin. If an affected female, who had an unaffected father, has children with an...
-
What is the consensus sequence for the following six DNA sequences? GGCATTGACT GCCATTGTCA CGCATAGTCA GGAAATGGGA GGCTTTGTCA GGCATAGTCA
-
Read and give respond. In each response, include additional thoughts or reflections that further the discussion. In my experience working in a managerial position I have actually had the pleasure of...
-
Solve each equation or inequality. |6x8-4 = 0
-
Two springs in series support weight \(W\), as shown in Figure 2.62. If these springs are replaced by a single spring, find the equivalent stiffness as well as the period of oscillation. The solution...
-
A pendulum of mass \(m\) and mass moment of inertia \(I_{O}\) is suspended from a hinge, as shown in Figure 2.63. The center of gravity is located a distance \(h\) from the hinge. For small...
-
A bifilar pendulum of length \(2 a\) is suspended with two vertical strings, each of length \(l\), as shown in Figure 2.64. (Bifilar means fitted with or involving the use of two threads or wires.)...
Study smarter with the SolutionInn App