The board of directors of the Cortez Beach Yacht Club (CBYC) is developing plans to acquire more equipment for lessons and rentals and to expand club facilities. The board plans to purchase about $64,000 of new equipment each year and wants to begin a fund to purchase a $614,000 piece of property for club expansion.
The club manager is concerned about the club’s capability to purchase equipment and expand its facilities. One club member has agreed to help prepare the following financial statements and help the manager ascertain whether the plans are realistic. Additional information follows the financial statements.
CORTEZ BEACH YACHT CLUB | |||||
Statement of Income (Cash Basis) | |||||
For the Year Ended October 31 | |||||
Year 9 | Year 8 | ||||
Cash revenues | |||||
Annual membership fees | $ | 850,000 | $ | 614,000 | |
Lesson and class fees | 486,200 | 374,000 | |||
Miscellaneous | 5,400 | 4,400 | |||
Total cash received | $ | 1,341,600 | $ | 992,400 | |
Cash costs | |||||
Manager’s salary and benefits | $ | 86,000 | $ | 86,000 | |
Regular employees’ wages and benefits | 394,000 | 394,000 | |||
Lesson and class employees’ wages and benefits | 404,000 | 314,000 | |||
Supplies | 34,800 | 33,800 | |||
Utilities (heat and light) | 46,800 | 32,800 | |||
Mortgage interest | 49,000 | 54,800 | |||
Miscellaneous | 5,400 | 4,400 | |||
Total cash costs | $ | 1,020,000 | $ | 919,800 | |
Cash income | $ | 321,600 | $ | 72,600 | |
Additional Information
Other financial information as of October 31, year 9:
Required:
a. Construct a cash budget for year 10 for Cortez Beach Yacht Club. (Do not round intermediate calculations.)
Get Answers For Free
Most questions answered within 1 hours.