Detailed Analysis - Show your work/calculations. Mr Muffler Garage is developing an operating budget for the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Detailed Analysis - Show your work/calculations. Mr Muffler Garage is developing an operating budget for the month ending June 30, 2024. They expect to perform 800 repairs and maintenance during the month for high-end luxury cars and will collect 30% of this revenue within this month, the 70% remaining balance will be collected in July. The average charge to customers (price) per repair is $250. The cost of materials used for each of these maintenance activities is $30. Muffler also contracts with quality inspectors that charge $75 per repair. The total annual salaries for Muffler's receptionist, bookkeeper, and two mechanics is combined to equal $126,000. Muffler's occupancy costs, which include space rental is $8,200 per month. Average monthly utilities costs of $1,200 is fixed and was pre-negotiated with the service providers. Office and garage equipment was installed at a cost of $240,000. The equipment is expected to have a 5-year life and has salvage value of $20,000. On June 1, Muffler borrowed $50,000 from the bank at an annual rate of 6% to be repaid in 7 years. Muffler plans to repay the full $50,000 according to the loan terms (see details in (ii) below). (i) Prepare Muffler's operating budget for the month of June 2023 i) Mr Muffler Operating Budget For month ending June 30, 2022 Revenues Expenses Interest Expense Inspection Fees Materials Salaries 250 ($50,000 * 6%)/12 Rent Utilities Depreciation Total Expenses Profit/(Loss) 250 (250) (ii) Now assume the following and prepare a cash budget for the month of June 2023. a. They purchase materials on credit and have 90 days to pay, Muffler takes advantage of these credit terms b. Quality inspectors are paid 50% in the current month and 50% in the following month c. Rent is prepaid (paid in advance) for the full 12 month year, the full payment is made on June 1 of every year d. Utilities are paid monthly and June's utility will be paid on June 30 e. 25% of the equipment installed is due in the current month and the remaining will be payable in Year 7 f. the first month interest payment is due on July 1, 2022 g. on June 1 Muffler had $75,000 in their bank account h. All Muffler employee salaries are paid on June 30 ii) Mr Muffler Beginning Cash Loan Proceeds Cash available Interest Expense Inspection Fees Materials 0 30% of revenue collected Salaries Rent Utilities Office Equipment Cash Disbursements Ending Cash Detailed Analysis - Show your work/calculations. Mr Muffler Garage is developing an operating budget for the month ending June 30, 2024. They expect to perform 800 repairs and maintenance during the month for high-end luxury cars and will collect 30% of this revenue within this month, the 70% remaining balance will be collected in July. The average charge to customers (price) per repair is $250. The cost of materials used for each of these maintenance activities is $30. Muffler also contracts with quality inspectors that charge $75 per repair. The total annual salaries for Muffler's receptionist, bookkeeper, and two mechanics is combined to equal $126,000. Muffler's occupancy costs, which include space rental is $8,200 per month. Average monthly utilities costs of $1,200 is fixed and was pre-negotiated with the service providers. Office and garage equipment was installed at a cost of $240,000. The equipment is expected to have a 5-year life and has salvage value of $20,000. On June 1, Muffler borrowed $50,000 from the bank at an annual rate of 6% to be repaid in 7 years. Muffler plans to repay the full $50,000 according to the loan terms (see details in (ii) below). (i) Prepare Muffler's operating budget for the month of June 2023 i) Mr Muffler Operating Budget For month ending June 30, 2022 Revenues Expenses Interest Expense Inspection Fees Materials Salaries 250 ($50,000 * 6%)/12 Rent Utilities Depreciation Total Expenses Profit/(Loss) 250 (250) (ii) Now assume the following and prepare a cash budget for the month of June 2023. a. They purchase materials on credit and have 90 days to pay, Muffler takes advantage of these credit terms b. Quality inspectors are paid 50% in the current month and 50% in the following month c. Rent is prepaid (paid in advance) for the full 12 month year, the full payment is made on June 1 of every year d. Utilities are paid monthly and June's utility will be paid on June 30 e. 25% of the equipment installed is due in the current month and the remaining will be payable in Year 7 f. the first month interest payment is due on July 1, 2022 g. on June 1 Muffler had $75,000 in their bank account h. All Muffler employee salaries are paid on June 30 ii) Mr Muffler Beginning Cash Loan Proceeds Cash available Interest Expense Inspection Fees Materials 0 30% of revenue collected Salaries Rent Utilities Office Equipment Cash Disbursements Ending Cash
Expert Answer:
Related Book For
Financial Management For Public Health And Not-for-Profit Organizations
ISBN: 9781071835333
7th Edition
Authors: Steven A. Finkler, Daniel L. Smith, Thad D. Calabrese, Robert M. Purtell
Posted Date:
Students also viewed these accounting questions
-
Monroe Outpatient Surgery Center (MOSC) is developing an operating budget for the month ending June 30, 2024. MOSC expects to perform 80 surgical procedures during the month. MOSCs average charge...
-
Monroe Outpatient Surgery Center (MOSC) is developing an operating budget for the month ending June 30, 2014. The Center expects to perform 80 surgical procedures during the month. MOSCs average...
-
Marc & Kent operate a vineyard as partners. The partnership trades under the business name Victor Estate. Victor Estate has prepared a general ledger for the 2023 income year showing the following...
-
Here are selected 2017 transactions of Akron Corporation. Jan. 1 Retired a piece of machinery that was purchased on January 1, 2007. The machine cost $62,000 and had a useful life of 10 years with no...
-
Can you think of any specific components that are essential to include in budget analysis and financial planning?
-
Oncology Tech is a manufacturer of cancer therapy devices called compensators. CMS was a company that sold cancer treatment planning software for use in purchasing cancer treatment devices. In 2006,...
-
Fire Rock Company manufactures designer paddle boards in a wide variety of sizes and styles. The following incomplete ledger accounts refer to transactions that are summarized for June: In addition,...
-
x Determine the solution of the following system of equations via row reduction of the corresponding augmented matrix: x+5y+3z 11 y 23 z = 4 = 11 y + 21 z = 1 Give your answer in the form of a row...
-
The worm shaft shown in part a of the figure transmits 1.2 hp at 500 rev/min. A static force analysis gave the results shown in part b of the figure. Bearing A is to be an angular-contact ball...
-
I have created a php document which sets a cookie for an imageurl on one file, then retrieves it on another. How can I add size restraints to this file code? height='300' width = '200'
-
During the current year, Acme Company produced 12,500 units, its variable manufacturing costs were $20 per unit, and its total fixed manufacturing overhead costs were $150,000. Acme's operating...
-
Provide a definition and two examples of each of the following terms in relation to budgets: Cash items Revenue items Expenditure items
-
1. If Farmer Ben produces apple cider and dumps his apple waste into the creek behind his barn, what negative externality might that create? Make up a particular individual who could be affected by...
-
Suppose citizens fear power outages in the near future. Could we see an electricity run leading to shortages today? Why or why not? Suppose someone says, "The experience in Colorado shows that the...
-
Consider the dynamic choice of consumption with in-period utility given by u(c) = ln(c). If there are only 2 periods, the result is similar- just replace with C = 0. We will use this model and these...
-
Select and describe a Recovery Support Function; Continuity Planning/capacity, building, economic, health and social services, housing, infrastructure systems, etc., and the lead federal agency for...
-
Why do markets typically lead to an efficient outcome for buyers and sellers?
-
Suppose Searing School District provides paid time off (PTO) to its employees, and unused PTO may be transferred to the next fiscal year. During the year, employees earned $100,000 of PTO and carried...
-
Discuss how having a flexible budget would have been useful for governmental, health, and not-for profit organizations when the COVID pandemic hit the United States in 2020.
-
Should the accounts receivable reported on the balance sheet match the revenues less any amount collected during the current year?
-
Go to the PMI Web site and examine the link Membership. What do you discover when you begin navigating among the various chapters and cooperative organizations associated with the PMI? How does this...
-
Go to http://www.pmi.org/business-solutions/casestudies and examine some of the cases included on the Web page. What do they suggest about the challenges of managing projects successfully? The...
-
Using your favorite search engine (Google, Yahoo!, etc.), type in the keywords project and project management. Randomly select three of the links that come up on the screen. Summarize what you find.
Study smarter with the SolutionInn App