Question

In: Accounting

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) 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.

Solutions

Expert Solution

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

Related Solutions

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) 250    Revenue ($440.00q) $ 110,000   Expenses:        Wages and salaries ($11,800 + $128.00q) 43,800        Supplies ($3.00q) 750        Equipment rental ($2,100 + $22.00q) 7,600         Insurance ($4,000) 4,000        Miscellaneous ($530 + $1.48q) 900   Total expense 57,050   Net operating...
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 ($11,900 + $124.00q) 55,300 Supplies ($6.00q) 2,100 Equipment rental ($2,400 + $22.00q) 10,100 Insurance ($4,100) 4,100 Miscellaneous ($520 + $1.50q) 1,045 Total expense 72,645 Net operating income...
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) 250 Revenue ($430.00q) $ 107,500 Expenses: Wages and salaries ($11,900 + $120.00q) 41,900 Supplies ($5.00q) 1,250 Equipment rental ($2,000 + $22.00q) 7,500 Insurance ($3,800) 3,800 Miscellaneous ($510 + $1.46q) 875 Total expense 55,325 Net operating income...
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) 100   Revenue ($365.00q) $ 36,500   Expenses:        Wages and salaries ($8,000 + $125.00q) 20,500        Supplies ($3.00q) 300        Equipment rental ($1,800 + $32.00q) 5,000        Insurance ($3,400) 3,400        Miscellaneous ($630 + $1.80q) 810   Total expense 30,010   Net operating...
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) 300    Revenue ($460.00q) $ 138,000   Expenses:        Wages and salaries ($11,800 + $128.00q) 50,200        Supplies ($6.00q) 1,800        Equipment rental ($2,500 + $21.00q) 8,800         Insurance ($3,900) 3,900        Miscellaneous ($530 + $1.44q) 962   Total expense 65,662   Net operating income...
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) 300 Revenue ($400.00q) $ 120,000 Expenses: Wages and salaries ($11,700 + $124.00q) 48,900 Supplies ($6.00q) 1,800 Equipment rental ($2,100 + $22.00q) 8,700 Insurance ($4,100) 4,100 Miscellaneous ($540 + $1.46q) 978 Total expense 64,478 Net operating income...
Exercise 9-1 Prepare a Flexible Budget [LO9-1] Puget Sound Divers is a company that provides diving...
Exercise 9-1 Prepare a Flexible Budget [LO9-1] 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 ($390.00q) $ 97,500 Expenses: Wages and salaries ($11,000 + $126.00q) 42,500 Supplies ($5.00q) 1,250 Equipment rental ($2,100 + $26.00q) 8,600 Insurance ($3,800) 3,800 Miscellaneous ($540 + $1.48q)...
Exercise 8-1 Prepare a Flexible Budget [LO8-1] Puget Sound Divers is a company that provides diving...
Exercise 8-1 Prepare a Flexible Budget [LO8-1] 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 ($11,400 + $130.00q) 56,900        Supplies ($4.00q) 1,400        Equipment rental ($2,200 + $22.00q) 9,900         Insurance ($4,000) 4,000        Miscellaneous ($510 +...
Suppose the Ajax Insurance Company provides insurance for skydivers whose wealth before diving is $400. An...
Suppose the Ajax Insurance Company provides insurance for skydivers whose wealth before diving is $400. An accident will leave divers with a wealth of $100. The company divides the divers into two classes: safe (probability of an accident = 0.2) and unsafe (probability of an accident = 0.5). The utility of wealth for all divers is given by the function: U(w) = w0.5. Can someone explain how they got the following answers, thanks. 1.1) The utility of wealth for all...
SAFE PLC is an unlisted company that provides a range of services to the medical and...
SAFE PLC is an unlisted company that provides a range of services to the medical and healthcare industry. Last year, it made a profit of £500,000 and had a dividend payout ratio of 80%. The average P/E ratio for this sector is 9. The company’s balance sheet shows Shareholder funds of £2.25m for 1m shares, but the buildings are worth £1m more than their balance sheet value and stocks would be worth £250,000 less in a break-up of the company....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT