(8 points) 8. The State University Research Foundation (SURF) expects to have the revenue and
expenses shown in the operating budget below. The state research contract pays
SURF two quarters after it is billed and the Foundation pays SURF one quarter after
it is billed. Salaries are paid in the quarter the expense is incurred and supplies are
paid for one quarter after they are used. Assuming SURF starts the 3rd quarter with
$500, prepare a properly-formatted cash budget for the 3rd Quarter of the year.
Operating Budget Q1 Q2 Q3 Q4 Full Year
Revenue
State Contract $5,000 $7,500 $10,000 $5,000 $27,500
Foundation Grant $15,000 $15,000
Total revenue $5,000 $22,500 $10,000 $5,000 $42,500
Expenses
Staff $3,000 $12,500 $5,000 $3,000 $23,500
Supplies $2,000 $9,000 $4,000 $1,000 $16,000
Total Expenses $5,000 $21,500 $9,000 $4,000 $39,500
Profit/(Loss) $0 $1,000 $1,000 $1,000 $3,000
(16 points) 9. We–Save-Um Animal Rescue’s (WSU) executive director has asked you to
prepare an annual operating budget for the fiscal year as well as a flexible budget
based on a 10% increase in the number of dogs taken into WSU’s shelter during the
year. She has given you the following guidelines.