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

Gandrud Kennel uses tenant-days as its measure of activity; an animal housed in

ID: 2487883 • Letter: G

Question

Gandrud Kennel uses tenant-days as its measure of activity; an animal housed in the kennel for one day is counted as one tenant-day. During June, the kennel budgeted for 2,600 tenant-days, but its actual level of activity was 2,580 tenant-days. The kennel has provided the following data concerning the formulas to be used in its budgeting: Fixed element per month Variable element per tenant-day Revenue $37.10 Wages and salaries $3,400 $7.30 Food and supplies 1,200 14.00 Facility expenses 9,600 2.60 Administrative expenses 7,700 0.30 Total expenses $21,900 $24.20 The net operating income in the flexible budget for June would be closest to: $11,640 $14,332 $11,382 $14,113 PLEASE SHOW ALL WORK. THANKS!

Explanation / Answer

$11,382

working note:

at 2,580 tenant -days Revenue @37.10 $95,718 Less: Variable cost @$24.20 $62,436 Contribution $33,282 Less:Fixed cost $21,900 Net operating income $11,382