Jolly Cleaners offers residential and commercial cleaning services. Clients pay

Question

Jolly Cleaners offers residential and commercial cleaning services. Clients pay a fixed monthly fee for the service, but can cancel the service at the end of any month. In addition to the employees who do the actual cleaning, the firm includes two managers who handle the administrative tasks (human resources, accounting, and so on) and one dispatcher, who assigns the cleaning employees to jobs on a daily basis. On average, residential clients pay $300 per month for cleaning services and the commercial clients pay $1,500 per month. A typical residential client requires 10 hours a month for cleaning and a typical commercial client requires 45 hours a month. In March, Jolly Cleaners had 40 commercial clients and 190 residential clients. Cleaners are paid $12 per hour and are only paid for the hours actually worked. Supplies and other variable costs are estimated to cost $5 per hour of cleaning. Other monthly costs (all fixed) are $51,000 SG&A, including managerial and dispatcher salaries, and $3,100 in other expenses. Jolly Cleaners has earned positive reviews on social media in the area and the managers expect to grow. For April, they forecast a 5 percent increase in residential clients and a 10 percent increase in commercial clients. For July, Jolly Cleaners has budgeted profit of $8,200 based on 60 commercial clients. Required: Prepare a budgeted income statement for Jolly Cleaners for July

Explanation / Answer

JollyCleaners Budgeted income statement for July $ Revenues: Commercial 66000 Note 1 Residential 60000 Note 1 Total Revenue (A) 126000 Expenses: Cleaner Compensation 47700 Note 3 Supplies 19900 Note 4 SG&A 51000 Fixed Other expenses 3100 Fixed Total Expense (B) 121700 Income (A-B) 4300 Workings Note 1 Increase Existing New Increase in commercial client 10% 40 44 Increase in residential client 5% 190 200 Revenue - Commercial ($1500*44) 66000 Revenue - Residential ($300*200) 60000 Note 2 Total hours of cleaning hrs/month Residential cleaning 10 Commercial cleaning 45 55 Note 3 Cleaner compensation @$12 Residential cleaning (10hrs*200*12) 23940 Commercial cleaning (45hrs*44*12) 23760 47700 Note 4 Supplies @ $5/hrs Residential cleaning (10hrs*200*5) 10000 Commercial cleaning (45hrs*44*5) 9900 19900

Related Questions

Navigate

• Browse (All)
• Browse J
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.