Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

1 Gator Divers is a company that provides diving services such as underwater shi

ID: 2457038 • Letter: 1

Question

1

Gator Divers is a company that provides diving services such as underwater ship repairs to clients in the Tampa Bay area. The company’s planning budget for March appears below:

  

Gator Divers
Planning Budget
For the Month Ended March 31

  Budgeted diving-hours (q)

300

  Revenue ($450.00q)

$

135,000

  Expenses:

       Wages and salaries ($11,400 + $128.00q)

49,800

       Supplies ($5.00q)

1,500

       Equipment rental ($2,200 + $26.00q)

10,000

       Insurance ($3,900)

3,900

       Miscellaneous ($510 + $1.48q)

954

  Total expense

66,154

  Net operating income

$

68,846

   

Required:

During March, the company’s activity was actually 290 diving-hours. Complete the flexible budget for that level of activity. (Round your answers to nearest whole dollar.)

Gator Divers

Flexible Budget

For the Month Ended March 31

Revenue

Expenses:

Wages and salaries

Supplies

Equipment rental

Insurance

Miscellaneous

Total expense

Net operating income

Gator Divers is a company that provides diving services such as underwater ship repairs to clients in the Tampa Bay area. The company’s planning budget for March appears below:

Explanation / Answer

Gator Divers

Flexible Budget

For the Month ended March 31

Activity level   -diving hours    290                              

Revenue         ($450x q)                                                  $130500

Expenses:-

Wages and salaries ($11400 + $128xq)                    $   48520

Supplies ( $5 x q)                                                             $ 1450

Equipment rental ($2200+$26xq)                                 $ 9740

Insurance ($3900)                                                          $ 3900

Miscelleanous($510+$1.48 x q)                                    $      939

                                                                                             ------------

Total expense                                                                    $ 64549

                                                                                            -------------

Net Operating Income                                                    $ 65951