Question

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		1,050			0.6
April		1,150			0.9
May		1,850			1.5
June		2,050			2.5
July		2,050			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	$	19,000
Maintenance and repair		17,000
Depreciation (fixed)		37,000
Total	$	73,000
Marketing and administrative costs
Marketing (variable)	$	22,500
Administrative (fixed)		89,000
Total	$	111,500
Total costs	$	184,500

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.)

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

Answer 1

Budgeted income statement for September
Service revenue (4147 calls * $80)		$3,31,760.00
Less : Variable cost
- Service Cost	$23,758.85
- Maintenance & Repair	$22,542.11
- Marketing & Admin cost	$16,919.18
Total Variable cost		$63,220.15
Contribution Margin		$2,68,539.85
Less : Fixed cost
- Depreciation	$51,000.00
- Adminstrative	$67,200.00
Total Fixed cost		$1,18,200.00
Net Income for September		$1,50,339.85
Working
No.of subscribers in August	2400
Aveg.no.of calls to each subscriber in Aug.	2.4
Total Service calls in the month of Aug.	5760
No.of subscribers in Sep = 2400 *90% =	2160
Aveg.no.of calls to each subscriber in Sep. = 2.4 *80% =	1.92
Total Service calls in the month of September	4147