Taronto Business Assoclates, a diviston of Maple Lear Services Corporation, oflers management and computer consuittng services to Clients throughout Canada and the northwestern United States. The division specialires in website develooment and cher internet the fistine thonths of the current year and has recommended that the division manager, Richard Wu, submit a revised forecast for the remaining quarter, as the division has exceeded the annual plan year-to-date by 20 percent of operating income An uneapected increase in blled hour volume over the orlginal plan is the main reason for this increase in income. The criginal operating budget for the first three quarters for Toronto Business. Assoclates follows. Wu wiri reflect the following information in his revised forecast for the founth quartec: to meet the increased clent demand. The hourly billing rate for consulting revenue will remain at $90 per hour for each management consultant and $75 per hour for each computer consultant. However, due to the favorable increase in billing hour volume when compared to the ptan, the hours for each consultant will be increased by 50 hours per quarter. - The budgeted annual salarles and actual annual salaries, paid monthly, are the same: \$51,000 for a management consultant and $47,000 for a computer consultant. Corporate management has approved a merit increase of 10 percent at the beginning of the fourth quarter for all 25 existing consultants, while the new consultants will be compensated at the planned rate. - The planned salary expense includes a provision for employee fringe benefits amounting to 30 percent of the annual salaries. However, the improvement of some corporatewide employee programs will increase the fringe benefits to 40 percent. - The original plan assumes a fixed hourly rate for travel and other related expenses for each billing hour of consulting. These are expenses that are not reimbursed by the client, and the previously determined hourly rate has proven to be adequate to cover these costs. - Other revenue is derived from temporary rentals and interest income and remains unchanged for the fourth quarter: - General and administrative expenses have been favorabie at 7 percent below the plan; this 7 percent savings on fourth quarter expenses will be reflected in the revised plan. - Depreciation of office equipment and personal computers will stay constant at the projected straight-line rate. - Due to the favorable experience for the first three quarters and the division's increased abllity to absorb costs, the corporate management at Maple Leaf Services has increased the corporate expense allocation by 50 percent. Required: 1. Prepare ia revised operating budget for the fourth quarter for Toronto Business Associates that Richard Wu will present to corporate management. 2. Which of the following circumstances would NOT require an organization to prepare a revised operating budget? Which of the following circumstances would NOT require an organization to prepare a revised operating budget? boching bidgor? Required 1 Taronto Business Assoclates, a diviston of Maple Lear Services Corporation, oflers management and computer consuittng services to Clients throughout Canada and the northwestern United States. The division specialires in website develooment and cher internet the fistine thonths of the current year and has recommended that the division manager, Richard Wu, submit a revised forecast for the remaining quarter, as the division has exceeded the annual plan year-to-date by 20 percent of operating income An uneapected increase in blled hour volume over the orlginal plan is the main reason for this increase in income. The criginal operating budget for the first three quarters for Toronto Business. Assoclates follows. Wu wiri reflect the following information in his revised forecast for the founth quartec: to meet the increased clent demand. The hourly billing rate for consulting revenue will remain at $90 per hour for each management consultant and $75 per hour for each computer consultant. However, due to the favorable increase in billing hour volume when compared to the ptan, the hours for each consultant will be increased by 50 hours per quarter. - The budgeted annual salarles and actual annual salaries, paid monthly, are the same: \$51,000 for a management consultant and $47,000 for a computer consultant. Corporate management has approved a merit increase of 10 percent at the beginning of the fourth quarter for all 25 existing consultants, while the new consultants will be compensated at the planned rate. - The planned salary expense includes a provision for employee fringe benefits amounting to 30 percent of the annual salaries. However, the improvement of some corporatewide employee programs will increase the fringe benefits to 40 percent. - The original plan assumes a fixed hourly rate for travel and other related expenses for each billing hour of consulting. These are expenses that are not reimbursed by the client, and the previously determined hourly rate has proven to be adequate to cover these costs. - Other revenue is derived from temporary rentals and interest income and remains unchanged for the fourth quarter: - General and administrative expenses have been favorabie at 7 percent below the plan; this 7 percent savings on fourth quarter expenses will be reflected in the revised plan. - Depreciation of office equipment and personal computers will stay constant at the projected straight-line rate. - Due to the favorable experience for the first three quarters and the division's increased abllity to absorb costs, the corporate management at Maple Leaf Services has increased the corporate expense allocation by 50 percent. Required: 1. Prepare ia revised operating budget for the fourth quarter for Toronto Business Associates that Richard Wu will present to corporate management. 2. Which of the following circumstances would NOT require an organization to prepare a revised operating budget? Which of the following circumstances would NOT require an organization to prepare a revised operating budget? boching bidgor? Required 1
