Question
Mike has been selling lemonade at his lemonade stand under the name Mikes Lemonade for the past few summers and has had tremendous success. As
Mike has been selling lemonade at his lemonade stand under the name Mikes Lemonade for the past few summers and has had tremendous success. As a matter of fact, kids are so hooked on his lemonade that he is now offering credit to those customers who have spent their allowance but need more of his product. His weekly budget is:
Total Customers | 100 |
Cash paying customers | 80 |
Credit customers | 20 |
Cash revenue | 40.00 |
Credit revenue | 11.00 |
Expenses |
|
Salaries & wages | $10.00 |
Lemons | 15.00 |
Sugar | 10.00 |
Cups | 5.00 |
Equipment rental | 2.00 |
Total Operating Expenses | $42.00 |
Net Profit (Loss) | $9.00 |
BUDGET NOTES:
- Salaries & wages are comprised of Mikes salary
- Cash customers pay $0.50/cup and credit customers pay a 10% surcharge
- Lemons, sugar, and cups expenses are for 100 cups of lemonade
- Equipment (pitcher, spoons, measuring cups) are rented from Mikes mother
- Mikes Lemonade Monthly Budget
Mike plans to keep his lemonade stand open for the 3 summer months (total of 12 weeks) each year. For better planning, expand his weekly budget into a monthly (4 weeks) budget.
- Mikes Lemonade Budget Variance
Things go well for the first two months of operations. However, after the third month Mike finds that he is losing money badly, having to offset his losses from his personal savings account (previous months profits). He speaks with his father, a CPA at an accounting firm, who recommends that Mike run a budget variance report. Mike asks you to complete the following table (note the budget numbers should come from your monthly budget in #1):
| Budget | Actual | Variance | % |
Total Customers |
| 240 |
|
|
Cash paying customers |
| 180 |
|
|
Credit customers |
| 60 |
|
|
Net Revenue |
| $123.00 |
|
|
Cash revenue |
| 90.00 |
|
|
Credit revenue |
| 33.00 |
|
|
Expenses |
|
|
|
|
Salaries & wages |
| $40.00 |
|
|
Lemons |
| 48.00 |
|
|
Sugar |
| 28.00 |
|
|
Cups |
| 12.00 |
|
|
Equipment rental |
| 8.00 |
|
|
Total Operating Expenses |
| $136.00 |
|
|
Net Profit (Loss) |
| (13.00) |
|
|
Clearly there is a problem, so Mike begins to investigate. He talks to his customers and finds that many were away on vacation some or part of his third month of operations. He also talks to his distributors (the grocery store manager) and finds that the price of lemons and sugar are likely to increase this year due to drought and freezing. Mike estimates that the cost of his supplies will increase by 3% next year.
Mike talks to his father again, who recommends that Mike project monthly budgets for next year including predictions for drops in volume and increases in costs. He also suggests that Mike may want to consider raising the price of his lemonade, but must take into account that price affects volume.
- Mikes Lemonade Projected Monthly Budget
Develop a monthly budget for each of the 3 summer months (June, July, and August) for next year. Make and note any assumptions under Budget Notes, including from the information that Mike learned from his investigation.
Total Customers |
|
Cash paying customers |
|
Credit customers |
|
Net Revenue |
|
Cash revenue |
|
Credit revenue |
|
Expenses |
|
Salaries & wages |
|
Lemons |
|
Sugar |
|
Cups |
|
Equipment rental |
|
Total Operating Expenses |
|
Net Profit (Loss) |
|
- What could Mike do to improve his net profit?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started