Question

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 ($460.00q)	$	161,000
Expenses:
Wages and salaries ($11,500 + $128.00q)		56,300
Supplies ($5.00q)		1,750
Equipment rental ($2,100 + $20.00q)		9,100
Insurance ($3,900)		3,900
Miscellaneous ($530 + $1.50q)		1,055
Total expense		72,105
Net operating income	$	88,895

During May, the company’s actual activity was 340 diving-hours.

Required:

Prepare a flexible budget for May. (Round your answers to the nearest whole dollar.)

Answer 1

Puget Sound Divers

Flexible Budget

For the Month Ended May 31

Actual diving-hours (q)	340
Revenue ($460 x 340)	156,400
Expenses :
Wages and salaries ($11,500 + $128.00 x 340)	55,020
Supplies ($5.00 x 340)	1,700
Equipment rental ($2,100 + $20.00 x 340)	8,900
Insurance ($3,900)	3,900
Miscellaneous ($530 + $1.50 x 340)	1,040
Total expense	-70,560
Net operating income	$85,840

kindly give a positive rating if you are satisfied with the solution. Please ask if you have any query related to the question, Thanks.