Not For profit homework-1.docx

# Not For profit homework-1.docx - 1 Zoo Extravaganza is a...

• Homework Help
• warighejanet
• 20
• 92% (12) 11 out of 12 people found this document helpful

This preview shows pages 1–5. Sign up to view the full content.

This preview has intentionally blurred sections. Sign up to view the full version.

Budget Revenues County Grant \$7,000.00 Admissions \$20,150.00 Total Revenues \$27,150.00 Expenses Administration \$12,000.00 Staff \$10,000.00 Train \$1,317.00 Maintenance \$3,950.00 Total Expenses \$27,267.00 Profit/Loss \$(117.00) 2. Draft a quarterly cash budget for the Zoo Extravaganza (ZE) for the first two quarters of the coming year. Use just the information in this problem. a) Interest is paid on the last day of the year and can be ignored in quarters 1 and 2. b) Annual expenses are \$220,000 for administration and ZE staff (other than maintenance workers). Those costs are paid evenly throughout the year. c) Assume the cash balance on January 1 is \$5,000 and ZE policy is to have at least a \$5,000 ending cash balance each quarter. d) Train expenses are incurred in the same seasonal pattern as admissions and are paid with a one-quarter lag. The budgeted annual expense for this year is \$20,000. Last year the annual cost for the train was \$18,000. e) The cost of the maintenance crew is 20 percent of admissions revenue each quarter. Maintenance workers are paid in the quarter in which they work. f) The total annual county grant of \$84,000 is received on the last day of the fourth quarter of the year.
g) ZE collects all admissions in cash at the time of admission. Total admissions revenues are \$180,000 for the year. The seasonal pattern of admissions is shown in the following table. Quarter 1 2 3 4 Admissions by Quarter 30% 25% 15% 30% Cash Budget Quarter 1 Quarter2 Beginning Cash \$5,000.00 \$5,000.00 Cash Receipts \$- \$- Admissions \$54,000.00 \$45,000.00 County Grant \$- \$- Total Cash Available \$59,000.00 \$50,000.00 Cash Disbursements Admin Staff \$55,000.00 \$55,000.00 Train Costs \$5,400.00 \$6,000.00 Maintenance \$10,800.00 \$9,000.00 Total Disbursements \$71,200.00 \$70,000.00 Profit/Loss \$(12,200.00) \$(20,000.00)

This preview has intentionally blurred sections. Sign up to view the full version.

Borrow 17200 25000 Ending Balance \$5,000.00 \$5,000.00 Note Payable \$17,200.00 \$42,200.00 3. You are given the following information about We-Save-Um Animal Rescue (WSU): Number of dogs rescued and placed by WSU—600 Average length of stay for a dog—10 days Daily cost of feeding one dog—\$.90 Number of veterinary visits per dog—1.2
This is the end of the preview. Sign up to access the rest of the document.
• Spring '16
• Caroline

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern