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 ($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) 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,...
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 ($400.08q) Expenses: Wages and salaries ($11,600 $126.00q) Supplies ($4.00q) Equipment rental ($2,400 +$21.00q) Insurance ($4, ee0) Miscellaneous ($530+ $1.48q) Total expense $100,000 43,100 1,000 7,650 4,000 900 56,650 $ 43,350 Net operating income During...
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 $143,500 Revenue ($410.00) Expenses : Wages and salaries ($11,200 + $126.009) Supplies ($5.00) Equipment rental ($2,200 + $22.00) Insurance ($4,200) Miscellaneous ($500 + $1.469) Total expense Net operating income 55,300 1,750 9,900 4,200 1,011 72,161...