Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Varmit-B-Gone is a pest control service that operates in a suburban neighborhood. The company attempts to make service calls at least once a month to

Varmit-B-Gone is a pest control service that operates in a suburban neighborhood. The company attempts to make service calls at least once a month to all homes that subscribe to its service. It makes more frequent calls during the summer. The number of subscribers also varies with the season. The number of subscribers and the average number of calls to each subscriber for the months of interest follow:

Subscribers Service calls (per subscriber)
March 1,150 0.6
April 1,250 0.9
May 1,950 1.5
June 2,150 2.5
July 2,150 3.0
August 2,000 2.4

The average price charged for a service call is $80. Of the service calls, 30 percent are paid in the month the service is rendered, 60 percent in the month after the service is rendered, and 8 percent in the second month after. The remaining 2 percent is uncollectible.

Varmit-B-Gone estimates that the number of subscribers in September should fall 10 percent below August levels, and the number of service calls per subscriber should decrease by an estimated 20 percent. The following information is available for costs incurred in August. All costs except depreciation are paid in cash.

Service costs
Variable costs $ 18,000
Maintenance and repair 16,000
Depreciation (fixed) 36,000
Total $ 70,000
Marketing and administrative costs
Marketing (variable) $ 45,000
Administrative (fixed) 99,000
Total $ 144,000
Total costs $ 214,000

Variable service and marketing costs change with volume. Fixed depreciation will remain the same, but fixed administrative costs will increase by 5 percent beginning September 1. Maintenance and repair are provided by contract, which calls for a 1 percent increase in September.

Required:

Prepare a budgeted income statement for September. (Round intermediate calculations to 2 decimals places.)

image text in transcribed

VARMIT-B-GONE Budgeted Income Statement For the Month of September Service costs: $ 0 Total service costs Marketing and administrative: 0 Total marketing and administrative costs Total costs $ $ $ 0 0

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

Accounting For Biological Assets

Authors: Rute Goncalves, Patricia Teixeira Lopes

1st Edition

1032096225, 9781032096223

More Books

Students also viewed these Accounting questions

Question

What rights to dividends do shareholders have?

Answered: 1 week ago

Question

Calculate a utility estimate for a target organization

Answered: 1 week ago