Adger Corporation is a service company that measures its output based on the number of customers served. The company provided the following fixed and variable cost estimates that it uses for budgeting purposes and the actual results for May as shown below: Fixed Element per Month Variable Element per Customer Served Actual Total for May Revenue $ 6,000 $ 194,500 Employee salaries and wages $ 58,000 $ 1,900 $ 123,500 Travel expenses $ 500 $ 14,700 Other expenses $ 37,000 $ 35,300 When preparing its planning budget the company estimated that it would serve 30 customers per month; however, during May the company actually served 35 customers.

1. What amount of revenue would be included in Adgers flexible budget for May?

-Revenue:

-Variable Element per customer served:

-Actual Activity

-Amount in Flexible Budget

2. What amount of employee salaries and wages would be included in Adgers flexible budget for May?

-Employee salaries and wages:

-Variable Element per customer served:

-Actual Activity:

-Variable Portion of the Amount:

-Fixed Element per month:

-Amount in Flexible Budget:

3. What amount of travel expenses would be included in Adgers flexible budget for May?

-Travel Expenses:

-Variable element per customer served:

-Actual Activity:

-Amount in flexible Budget:

4. What amount of other expenses would be included in Adgers flexible budget for May?

5. What net operating income would appear in Adgers flexible budget for May?

6. What is Adgers revenue variance for May? (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Actual Result:

Revenue Variance:

Flexible Budget:

7.

What is Adgers employee salaries and wages spending variance for May? (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Actual Result:

Revenue Variance:

Flexible Budget:

8. What is Adgers travel expenses spending variance for May? (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Actual Result:

Revenue Variance:

Flexible Budget:

9. What is Adgers other expenses spending variance for May? (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Actual Result:

Revenue Variance:

Flexible Budget:

10. What amount of revenue would be included in Adgers planning budget for May?

Revenue:

Variable Element per customer served:

Planned level of Activity:

Amount In Planning Budget:

11. What amount of employee salaries and wages would be included in Adgers planning budget for May?

Employee salaries and wages:

Variable element per customer served:

Planned activity:

Variable portion of the amount:

Fixed element per month:

Amount in planning budget:

12. What amount of travel expenses would be included in Adgers planning budget for May?

Travel Expenses:

Variable element per customer served:

Planned Activity:

Amount In planning budget:

13. What amount of other expenses would be included in Adgers planning budget for May?

14. What activity variance would Adger report in May with respect to its revenue? (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Flexible Budget:

Activty Variance:

Planning Budget:

15. What activity variances would Adger report with respect to each of its expenses? (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Flexible Budget Activty Variance Planning Budget

Employee Salaries and Wages

Travel Expenses

Other Expenses