Question

During September, Clendennen Corporation budgeted for 33,000 customers, but actually served 31,000 customers. The company uses...

During September, Clendennen Corporation budgeted for 33,000 customers, but actually served 31,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served:

Revenue: $4.63q

Wages and salaries: $35,800 + $1.79q

Supplies: $0.69q

Insurance: $12,800

Miscellaneous expense: $5,800 + $0.19q

Required:

Prepare the company's flexible budget for September based on the actual level of activity for the month.

During September, Clendennen Corporation budgeted for 33,000 customers, but actually served 31,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served:

Revenue: $4.63q

Wages and salaries: $35,800 + $1.79q

Supplies: $0.69q

Insurance: $12,800

Miscellaneous expense: $5,800 + $0.19q

Required:

Prepare the company's flexible budget for September based on the actual level of activity for the month.

Clendennen Corporation
Flexible Budget
For the Month Ended September 30
Actual customers served 31,000
Revenue
Expenses:
Wages and salaries
Supplies
Insurance
Miscellaneous expense
Total expense
Net operating income

Homework Answers

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
18. Arrasmith Corporation uses customers served as its measure of activity. During February, the company budgeted...
18. Arrasmith Corporation uses customers served as its measure of activity. During February, the company budgeted for 35,700 customers, but actually served 29,800 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $4.20q Wages and salaries: $33,900 + $1.31q Supplies: $0.71q Insurance: $11,100 Miscellaneous expenses: $7,100 + $0.37q The company reported the following actual results for February: Revenue $ 133,800 Wages and salaries $ 68,700 Supplies $...
Mieras Corporation uses customers served as its measure of activity. During January, the company budgeted for...
Mieras Corporation uses customers served as its measure of activity. During January, the company budgeted for 37,000 customers, but actually served 36,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $2.80q Wages and salaries: $22,800 + $0.90q Supplies: $0.50q Insurance: $7,500 Miscellaneous: $3,800 + $0.30q The company reported the following actual results for January: Revenue.............................. $102,900 Wages and salaries......... $56,900 Supplies.............................. $18,300 Insurance............................ $10,100 Miscellaneous................... $17,200...
Crovo Corporation uses customers served as its measure of activity. During December, the company budgeted for...
Crovo Corporation uses customers served as its measure of activity. During December, the company budgeted for 58,000 customers, but actually served 60,000 customers. The company has provided the following data concerning the formulas used in its budgeting and its actual results for December: Data used in budgeting: Fixed element per month Variable element per customer   Revenue $ 3.00             Wages and salaries $ 21,900         $ 1.05             Supplies $ 0         $ 0.70             Insurance $ 8,900         $ 0.00             Miscellaneous $...
Domin Corporation bases its budgets on the activity measure customers served. During April, the company planned...
Domin Corporation bases its budgets on the activity measure customers served. During April, the company planned to serve 31,000 customers, but actually served 35,000 customers. Revenue is $4.80 per customer served. Wages and salaries are $33,000 per month plus $1.60 per customer served. Supplies are $1.00 per customer served. Insurance is $12,200 per month. Miscellaneous expenses are $7,400 per month plus $0.20 per customer served. Prepare a report showing the company's activity variances for April. Indicate in each case whether...
QUESTION 1: TB Problem Qu. 9-398 During September, Clendennen Corporation budgeted for... During September, Clendennen Corporation...
QUESTION 1: TB Problem Qu. 9-398 During September, Clendennen Corporation budgeted for... During September, Clendennen Corporation budgeted for 37,000 customers, but actually served 35,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $4.50q Wages and salaries: $36,200 + $1.83q Supplies: $0.73q Insurance: $13,200 Miscellaneous expense: $6,200 + $0.23q Required: Prepare the company's flexible budget for September based on the actual level of activity for the month....
Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning...
Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of December: Cicchetti Corporation Comparison of Actual Results to Planning Budget For the Month Ended December 31 Actual Results Planning Budget Variances Customers served 42,000 36,000 Revenue ($4.5q) $ 189,500 $ 162,000 $ 27,500 F Expenses: Wages and salaries ($36,500 + $1.6q) 106,200 94,100 12,100 U Supplies ($0.7q) 28,600 25,200 3,400 U Insurance ($13,500) 14,000...
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning...
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of November: Bickel Corporation Comparison of Actual Results to Planning Budget For the Month Ended November 30 Actual Results Planning Budget Variances Customers served 33,000 32,000 Revenue ($3.50q) $ 115,200 $ 112,000 $ 3,200 F Expenses: Wages and salaries ($23,200 + $1.22q) 63,460 62,240 1,220 U Supplies ($0.62q) 17,840 19,840 2,000 F Insurance ($5,100) 5,100...
Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning...
Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of December: Cicchetti Corporation Comparison of Actual Results to Planning Budget For the Month Ended December 31 Actual Results Planning Budget Variances Customers served 40,000 35,000 Revenue ($4.8q) $ 192,400 $ 168,000 $ 24,400 F Expenses: Wages and salaries ($36,300 + $1.7q) 106,600 95,800 10,800 U Supplies ($0.9q) 35,300 31,500 3,800 U Insurance ($13,300) 13,700...
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning...
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of November: Bickel Corporation Comparison of Actual Results to Planning Budget For the Month Ended November 30 Actual Results Planning Budget Variances Customers served 44,000 43,000 Revenue ($3.60q) $ 158,100 $ 154,800 $ 3,300 F Expenses: Wages and salaries ($24,300 + $1.33q) 82,820 81,490 1,330 U Supplies ($0.73q) 29,790 31,390 1,600 F Insurance ($6,200) 6,200...
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning...
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of November: Bickel Corporation Comparison of Actual Results to Planning Budget For the Month Ended November 30 Actual Results Planning Budget Variances Customers served 36,000 35,000 Revenue ($3.40q) $ 122,300 $ 119,000 $ 3,300 F Expenses: Wages and salaries ($23,500 + $1.25q) 68,500 67,250 1,250 U Supplies ($0.65q) 20,450 22,750 2,300 F Insurance ($5,400) 5,400...