In: Accounting
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 ($480.00q) | $ | 144,000 |
Expenses: | ||
Wages and salaries ($11,100 + $124.00q) | 48,300 | |
Supplies ($5.00q) | 1,500 | |
Equipment rental ($2,100 + $26.00q) | 9,900 | |
Insurance ($4,100) | 4,100 | |
Miscellaneous ($520 + $1.46q) | 958 | |
Total expense | 64,758 | |
Net operating income | $ | 79,242 |
Required: |
During May, the company’s activity was actually 290 diving-hours. Complete the following flexible budget for that level of activity. |
Puget Sound Divers | |
Flexible Budget | |
For the Month Ended May 31 | |
Actual diving-hours (q) | 290 |
Revenue ($480.00q) | 139,200 |
Expenses: | |
Wages and salaries ($11,100 + ($124.00 x 290)) | 47,060 |
Supplies ($5.00 x 290) | 1,450 |
Equipment rental ($2,100 + ($26.00 x 290)) | 9,640 |
Insurance ($4,100) | 4,100 |
Miscellaneous ($520 + ($1.46 x 290)) | 943 |
Total expense | 63,193 |
Net operating income | 76,007 |