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 | $ | 67,792 |
During May, the company’s actual activity was 340 diving-hours.
Required:
Prepare a flexible budget for May. (Round your answers to the nearest whole number.)
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 ($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 ($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 ($450.00q) $ 135,000 Expenses: Wages and salaries ($11,200 + $124.00q) 48,400 Supplies ($6.00q) 1,800 Equipment rental ($2,200 + $24.00q) 9,400 Insurance ($3,800) 3,800 Miscellaneous ($530 + $1.44q) 962 Total expense 64,362 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
($420.00q)
$
126,000
Expenses:
Wages and
salaries ($11,400 + $122.00q)
48,000
Supplies
($6.00q)
1,800
Equipment rental
($2,100 + $24.00q)
9,300
Insurance
($4,100)
4,100
Miscellaneous
($540 + $1.48q)
984
Total
expense
64,184
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 ($430.00q) $ 86,000 Expenses: Wages and salaries ($11,300 + $122.00q) 35,700 Supplies ($4.00q) 800 Equipment rental ($2,100 + $24.00q) 6,900 Insurance ($3,900) 3,900 Miscellaneous ($500 + $1.48q) 796 Total expense 48,096 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 ($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...
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 ($470.00q) Expenseв Wages and salaries ($11,100 $122.00q) Supplies ($4.00q) Equipment rental ($2,100$24.00q) Insurance ($4,100) Miscellaneous ($530$1.50q) Total expense $164,500 53,800 1,400 10,500 4,100 1,055 70,855 93,645 Net operating income During May, the company's actual...