Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please answer the following questions: 1) Perform an overall analysis of the 2 months. What areas of INCOME clearly altered over that time period? 2)

image text in transcribed

Please answer the following questions:

  1. 1) Perform an overall analysis of the 2 months. What areas of INCOME clearly altered over that time period?

2) What areas of EXPENSES clearly altered over that time period?

3) What COSTS have occurred in August that did not appear in September?

4) Explain WHY the salaries have decreased in September when the PT sessions increased? What managerial decision may have affected this?

5) Is operating at this level VIABLE? Consider the net profit and (loss) in your answer.

Bounce Fitness 17B Evergreen Avenue Cairns 4870 Operating Statement August 2021 Income Membership Fees Clothing Sales 10 Session cards Casual attendance fees PT sessions Hi Protein Shakes Hi Protein Snacks Promotion 12W Fitness Challenge Total Income Cost of Sales Gross Profit Expenses General & Administrative Exp Phone and Internet Total General & Administrative Exp Advertising Operating Expenses Lease of Gym Machines Professional Fees Supplies for members Total Operating Expenses Employment Expenses Wages & Salaries Other Employer Expenses Total Employment Expenses Occupancy Costs Rent Water Total Occupancy Costs Total Expenses Operating Profit Other Income Other Expenses Net Profit/(Loss) Budgeted $17,523.64 $540.91 $4,218.18 $776.36 $14,018.18 $500.00 $450.00 $12,409.10 $50,438.37 $50,436.37 $113.64 $113.64 $5,318.19 $23,000.00 $86.36 $23.00 $23,109.36 $21,675.64 $1,950.81 $23,626.45 $1,000.00 $260.32 $1,260.32 $53,427.96 ($2.991.59) ($2,991.59) Bounce Fitness 17B Evergreen Avenue Cairns 4870 Operating Statement September 2021 Income Membership Fees Clothing Sales 10 Session cards Casual attendance fees PT sessions Hi Protein Shakes Hi Protein Snacks Total Income Cost of Sales Cost of Sales - Clothing Hi Protein brand items Total Cost of Sales Gross Profit Expenses General & Administrative Exp Phone and Internet Total General & Administrative Operating Expenses Lease of Gym Machines Professional Fees Supplies for members Total Operating Expenses Employment Expenses Wages & Salaries Other Employer Expenses Total Employment Expenses Occupancy Costs Rent Water Total Occupancy Costs Total Expenses Operating Profit Other Income Other Expenses Net Profit/(Loss) Budgeted $18,403.63 $395.45 $9,227.28 $534.55 $19,607.27 $950.00 $675.00 $49,793.18 $1,136.36 $3,019.96 $4,156.32 $45,636.86 $113.64 $113.64 $23,000.00 $86.36 $23.00 $23,109.36 $21,075.64 $1,896.81 $22,972.45 $1,000.00 $260.32 $1,260.32 $47,455.77 ($1,818.91) ($1,818.91) Bounce Fitness 17B Evergreen Avenue Cairns 4870 Operating Statement August 2021 Income Membership Fees Clothing Sales 10 Session cards Casual attendance fees PT sessions Hi Protein Shakes Hi Protein Snacks Promotion 12W Fitness Challenge Total Income Cost of Sales Gross Profit Expenses General & Administrative Exp Phone and Internet Total General & Administrative Exp Advertising Operating Expenses Lease of Gym Machines Professional Fees Supplies for members Total Operating Expenses Employment Expenses Wages & Salaries Other Employer Expenses Total Employment Expenses Occupancy Costs Rent Water Total Occupancy Costs Total Expenses Operating Profit Other Income Other Expenses Net Profit/(Loss) Budgeted $17,523.64 $540.91 $4,218.18 $776.36 $14,018.18 $500.00 $450.00 $12,409.10 $50,438.37 $50,436.37 $113.64 $113.64 $5,318.19 $23,000.00 $86.36 $23.00 $23,109.36 $21,675.64 $1,950.81 $23,626.45 $1,000.00 $260.32 $1,260.32 $53,427.96 ($2.991.59) ($2,991.59) Bounce Fitness 17B Evergreen Avenue Cairns 4870 Operating Statement September 2021 Income Membership Fees Clothing Sales 10 Session cards Casual attendance fees PT sessions Hi Protein Shakes Hi Protein Snacks Total Income Cost of Sales Cost of Sales - Clothing Hi Protein brand items Total Cost of Sales Gross Profit Expenses General & Administrative Exp Phone and Internet Total General & Administrative Operating Expenses Lease of Gym Machines Professional Fees Supplies for members Total Operating Expenses Employment Expenses Wages & Salaries Other Employer Expenses Total Employment Expenses Occupancy Costs Rent Water Total Occupancy Costs Total Expenses Operating Profit Other Income Other Expenses Net Profit/(Loss) Budgeted $18,403.63 $395.45 $9,227.28 $534.55 $19,607.27 $950.00 $675.00 $49,793.18 $1,136.36 $3,019.96 $4,156.32 $45,636.86 $113.64 $113.64 $23,000.00 $86.36 $23.00 $23,109.36 $21,075.64 $1,896.81 $22,972.45 $1,000.00 $260.32 $1,260.32 $47,455.77 ($1,818.91) ($1,818.91)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles Of Sustainable Finance

Authors: Dirk Schoenmaker, Willem Schramade

1st Edition

0198826605, 978-0198826606

More Books

Students also viewed these Finance questions

Question

10. What is meant by a feed rate?

Answered: 1 week ago