Question

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 (9) 250 $110,000 Revenue ($ 440.000) Expenses Wages and salaries ($11,300 + $120.00) Supplies ($4.000) Equipment rental ($2,400 - $20.000) Insurance (54,000) Miscellaneous ($550 + $1.489) Total expense Net operating income 41,300 1.000 7,400 4.000 920 54,620 $ 55,380 During May, the company's actual activity was 240 diving-hours. Required: Prepare a flexible budget for May (Round your answers to the nearest whole number.)

Answer 1

Puget Sound Divers Flexible Budget For the Month Ended May 31 Budgeted diving-hours (9) 240 $105,600 ] Revenue (S440.00 * ) Expenses: Wages and salaries ($11,300 +($120.00 * Supplies ($4.00 * ) Equipment Rental [S2.400 +($20.00 *)] Insurance (S4,000) Miscellaneous [$550 +($1.48 *)] Total expense $40,100 $960 $7,200 $4.000 $905 $53,165 $52,435 Net operating income (Revenue - Total expense)