Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below:
|
Puget Sound Divers Planning Budget For the Month Ended May 31 |
||
| Budgeted diving-hours (q) | 350 | |
| Revenue ($390.00q) | $ | 136,500 |
| Expenses: | ||
| Wages and salaries ($11,600 + $126.00q) | 55,700 | |
| Supplies ($5.00q) | 1,750 | |
| Equipment rental ($2,000 + $23.00q) | 10,050 | |
| Insurance ($4,200) | 4,200 | |
| Miscellaneous ($520 + $1.46q) | 1,031 | |
| Total expense | 72,731 | |
| Net operating income | $ | 63,769 |
During May, the company’s actual activity was 340 diving-hours.
Required:
Prepare a flexible budget for May.
| Actual diving hours | 340 |
| Revenue (390*340) | 132,600 |
| Expenses | |
| Wages (126*340)+11600 | 54,440 |
| Supplies | 1700 |
| Equipment | 9820 |
| Insurance | 4200 |
| Miscellaneous | 1016 |
| Total expense | 71,176 |
| Net operating income | 61,424 |
Comment if you face any issues
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 350 Revenue ($430.00q) $ 150,500 Expenses: Wages and salaries ($11,800 + $122.00q) 54,500 Supplies ($5.00q) 1,750 Equipment rental ($2,300 + $23.00q) 10,350 Insurance ($3,900) 3,900 Miscellaneous ($540 + $1.48q) 1,058 Total expense 71,558 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 350 Revenue ($420.00q) $ 147,000 Expenses: Wages and salaries ($11,700 + $128.00q) 56,500 Supplies ($5.00q) 1,750 Equipment rental ($2,400 + $24.00q) 10,800 Insurance ($3,800) 3,800 Miscellaneous ($510 + $1.46q) 1,021 Total expense 73,871 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 350 Revenue ($430.00q) $ 150,500 Expenses: Wages and salaries ($11,400 + $130.00q) 56,900 Supplies ($5.00q) 1,750 Equipment rental ($2,300 + $21.00q) 9,650 Insurance ($3,800) 3,800 Miscellaneous ($520 + $1.48q) 1,038 Total expense 73,138 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 300 Revenue ($470.00q) $ 141,000 Expenses: Wages and salaries ($11,800 + $122.00q) 48,400 Supplies ($5.00q) 1,500 Equipment rental ($2,300 + $21.00q) 8,600 Insurance ($4,000) 4,000 Miscellaneous ($520 + $1.46q) 958 Total expense 63,458 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 350 Revenue ($480.00q) $ 168,000 Expenses: Wages and salaries ($11,100 + $124.00q) 54,500 Supplies ($5.00q) 1,750 Equipment rental ($2,300 + $24.00q) 10,700 Insurance ($3,800) 3,800 Miscellaneous ($530 + $1.48q) 1,048 Total expense 71,798 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 350 Revenue ($450.00q) $ 157,500 Expenses: Wages and salaries ($11,800 + $130.00q) 57,300 Supplies ($5.00q) 1,750 Equipment rental ($2,200 + $21.00q) 9,550 Insurance ($3,900) 3,900 Miscellaneous ($530 + $1.44q) 1,034 Total expense 73,534 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 350 Revenue ($400.00q) $ 140,000 Expenses: Wages and salaries ($11,700 + $124.00q) 55,100 Supplies ($5.00q) 1,750 Equipment rental ($2,100 + $24.00q) 10,500 Insurance ($3,800) 3,800 Miscellaneous ($540 + $1.48q) 1,058 Total expense 72,208 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company’s planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 200 Revenue ($420.00q) $ 84,000 Expenses: Wages and salaries ($11,900 + $130.00q) 37,900 Supplies ($5.00q) 1,000 Equipment rental ($2,300 + $26.00q) 7,500 Insurance ($4,100) 4,100 Miscellaneous ($530 + $1.46q) 822 Total expense 51,322 Net operating income...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company's planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (9) 350 $ 136,500 Revenue ($390.009) Expenses : Wages and salaries ($11,700 + $124.00) Supplies ($5.00) Equipment rental ($2,100 + $23.00g) Insurance ($4,000) Miscellaneous ($520 + $1.429) Total expense Net operating income 55,100 1,750 10, 150 4,000...
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company's planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 250 Revenue ($460.00q) $115,000 Expenses: Wages and salaries ($11,800 $120.00g) Supplies ($5.00q) Equipment rental ($2,100 $21.00g) Insurance ($3,900) Miscellaneous ($540 + $1.46q) Total expense 41,800 1,250 7,350 3,900 905 55,205 59,795 Net operating income During May,...