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) | 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 income | $ | 6,490 | 
  
| Required: | 
| 
 During May, the company’s activity was actually 105 diving-hours. Complete the following flexible budget for that level of activity.  | 
Solution:
| Puget Sound Drivers | |
| Flexible Budget | |
| For the month ended May 31 | |
| Actual Diving Hours | 105 | 
| Revenue | $38,325 | 
| Expenses: | |
| Wages and Salaries | $21,125 | 
| Supplies | $315 | 
| Equipment Rental | $5,160 | 
| Insurance | $3,400 | 
| Miscellaneous | $819 | 
| Total Expenses | $30,819 | 
| Net Operating Income | $7,506 | 
