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 $330 per month for cleaning services and the commercial clients pay $1,800 per month. A typical residential client requires 10 hours a month for cleaning and a typical commercial client requires 50 hours a month. In March, Jolly Cleaners had 40 commercial clients and 220 residential clients. Cleaners are paid $15 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 $60,000 SG&A, including managerial and dispatcher salaries, and $4,000 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 10 percent increase in residential clients and a 20 percent increase in commercial clients. Required: Prepare a budgeted income statement for Jolly Cleaners for April. (Round intermediate calculations to nearest whole number.) JOLLY CLEANERS Budgeted Income Statement For the month of April Revenues: Commercial $ Residential Total revenue Expenses: Cleaner compensation Supplies SG&A Other expenses Total expenses Income $ $

Answer 1

Budgeted residential clients for April = Residential clients in March * ( 1 + % increase ) = 220 * ( 1 + 10% )	242
Budgeted commercial clients for April = Commercial clients in March * ( 1 + % increase ) = 40 * ( 1 + 20% )	48

	Residential	Commercial	Total
Budgeted clients for April	242	48
(*) Hours a month for cleaning	10	50
Total monthly hours budgeted for April	2420	2400	4820

JOLLY CLEANERS
Budgeted income statement
For the month of April
Revenues:
Commercial ( 1800 * 48 )	86400
Residential ( 330 * 242 )	79860
Total revenue	166260
Expenses :
Cleaner compensation ( 4820 * 15 )	72300
Supplies ( 4820 * 5 )	24100
SG&A	60000
Other expenses	4000
Total expenses	160400
Income	5860