Toronto Business Associates, a division of Maple Leaf Services Corporation, offers management and computer consulting services to clients throughout Canada and the northwestern United States. The division specializes in website development and other Internet applications. The corporate management at Maple Leaf Services is pleased with the performance of Toronto Business Associates for the first nine months of the current year and has recommended that the division manager, Richard Howell, 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 unexpected increase in billed hour volume over the original plan is the main reason for this increase in income. The original operating budget for the first three quarters for Toronto Business Associates follows.

Howell will reflect the following information in his revised forecast for the fourth quarter.

Toronto Business Associates currently has 25 consultants on staff, 10 for management consulting and 15 for computer systems consulting. Three additional management consultants have been hired to start work at the beginning of the fourth quarter in order to meet the increased client demand.

The hourly billing rate for consulting revenue will remain at $70 per hour for each management consultant and $55 per hour for each computer consultant. However, due to the favorable increase in billing hour volume when compared to the plan, the hours for each consultant will be increased by 60 hours per quarter.

The budgeted annual salaries and actual annual salaries, paid monthly, are the same: $65,000 for a management consultant and $61,000 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 favorable 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 divisions increased ability to absorb costs, the corporate management at Maple Leaf Services has increased the corporate expense allocation by 50 percent.

Required (*With clear explanation of all the calculations*)

1. Prepare a revised operating budget for the fourth quarter for Toronto Business Associates that Richard Howell will present to corporate management.

TORONTO BUSINESS ASSOCIATES 20x1 Operating Budget Total for First Three Quarters 1st Quarter 2nd Quarter 3rd Quarter $433,125 350,000 $783, 125 17,500 $800,625 $433,125 350,000 $783,125 17,500 $800,625 $433,125 350,000 $783, 125 17,500 $800,625 $1,299, 375 1,050,000 $2,349,375 52,500 $2,401,875 Revenue: Consulting fees: Computer system consulting Management consulting Total consulting fees Other revenue Total revenue Expenses : Consultant salary expenses Travel and related expenses General and administrative expenses Depreciation expense Corporate expense allocation Total expenses Operating income $394,250 51,500 115,000 55,000 65,000 $ 680,750 $119,875 $394,250 51,500 115,000 55,000 65,000 $ 680, 750 $119,875 $394,250 51,500 115,000 55,000 50,000 $665,750 $134,875 $1,182,750 154,500 345,000 165,000 180,000 $2,027,250 $ 374,625 Prepare a revised operating budget for the fourth quarter for corporate management. 0 TORONTO BUSINESS ASSOCIATES Revised Operating Budget For the Fourth Quarter of 20x1 Revenue: Consulting fees: Computer system consulting Management consulting Total consulting fees $ Other revenue Total revenue $ Expenses: Consultant salary expenses Travel and related expenses General and administrative expenses Depreciation expense Corporate expense allocation Total expenses $ Operating income 0 0 TORONTO BUSINESS ASSOCIATES 20x1 Operating Budget Total for First Three Quarters 1st Quarter 2nd Quarter 3rd Quarter $433,125 350,000 $783, 125 17,500 $800,625 $433,125 350,000 $783,125 17,500 $800,625 $433,125 350,000 $783, 125 17,500 $800,625 $1,299, 375 1,050,000 $2,349,375 52,500 $2,401,875 Revenue: Consulting fees: Computer system consulting Management consulting Total consulting fees Other revenue Total revenue Expenses : Consultant salary expenses Travel and related expenses General and administrative expenses Depreciation expense Corporate expense allocation Total expenses Operating income $394,250 51,500 115,000 55,000 65,000 $ 680,750 $119,875 $394,250 51,500 115,000 55,000 65,000 $ 680, 750 $119,875 $394,250 51,500 115,000 55,000 50,000 $665,750 $134,875 $1,182,750 154,500 345,000 165,000 180,000 $2,027,250 $ 374,625 Prepare a revised operating budget for the fourth quarter for corporate management. 0 TORONTO BUSINESS ASSOCIATES Revised Operating Budget For the Fourth Quarter of 20x1 Revenue: Consulting fees: Computer system consulting Management consulting Total consulting fees $ Other revenue Total revenue $ Expenses: Consultant salary expenses Travel and related expenses General and administrative expenses Depreciation expense Corporate expense allocation Total expenses $ Operating income 0 0