Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (g) 100 Revenue ($365.00g) $ 36,500 Expenses: 20,500 Wages and salaries ($8,000+ $125.00g) Supplies ($3.00g) 300 Equipment rental ($1,800 + $32.00g) 5,000 Insurance ($3,400) 3,400 Miscellaneous ($630+ $1.80g) 810 Total expense 30,010 Net operating income $ 6,490 During May, the company's actual activity was 105 diving-hours.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Prepare a flexible Budget for may
![Puget Sound Divers
Planning Budget
For the Month Ended May 31
Budgeted diving-hours (g)
100
Revenue ($365.00g)
$ 36,500
Expenses:
20,500
Wages and salaries ($8,000 + $125.00g)
Supplies ($3.00g)
300
Equipment rental ($1,800 + $32.00g)
5,000
Insurance ($3,400)
3,400
Miscellaneous ($630+ $1.80g)
810
Total expense
30,010
Net operating income
$ 6,490
During May, the company's actual activity was 105 diving-hours.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F38c7285b-cfad-4792-b299-5a0e56272d7a%2F0c5be4b3-0afa-4470-bc70-a3d4f7cee44f%2Fg98o12t_processed.jpeg&w=3840&q=75)
![Required:
Prepare a flexible budget for May.
Puget Sound Divers
Flexible Budget
For the Month Ended May 31
DESSEEEEE
DEINTMENENEINTREEREEMEMESRETNEMEDDE BEDSED
$
Revenue
Expenses
Wages and salaries
Supplies
Equipment rental
Insurance
Miscellaneous
Total expense
Net operating income
4
0](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F38c7285b-cfad-4792-b299-5a0e56272d7a%2F0c5be4b3-0afa-4470-bc70-a3d4f7cee44f%2F1gsz5an_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 2 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)