Answer:
Rippelmeyer Kennel
The net operating income in the planning budget for May would be closest to:
= $30,740.
Explanation:
a) Data and Calculations:
Budgeted tenant-days = 3,600
Actual tenant-days = 3,550
Actual results for May:
Revenue $73,540
Wages and salaries $16,170
Expendables 19,735
Facility expenses 18,125
Administrative expenses 7,600
Total expenses $61,630
Net operating income $11,910
Fixed element Variable element Total
per month per tenant day
Revenue $34.80 $125,280
Wages and salaries $3,900 $6.00 $25,500
Expendables 400 9.70 35,320
Facility expenses 9,400 4.50 25,600
Administrative expenses 7,400 0.20 8,120
Total expenses 21,100 20.40 $94,540
Net Operating Income $30,740
