Lavage Rapide is a Canadian company that owns and operates a large automatic carwash facility near Montreal. The following table provides data concerning the company’s costs:
Fixed Cost Per Month Cost Per Car Washed
Cleaning Supplies $0.80
Electricity $1200 $0.15
Maintenance $0.20
Wages and Salaries $5000 $0.30
Depreciation $6000 Rent $8000 Administrative Expenses $4000 $0.10
For example, electricity costs are $1,200 per month plus $0.15 per car washed. The company expected to wash 9,000 cars in August and to collect an average of $4.90 per car washed.
The actual operating results for August appear below.
Lavage Rapide
Income Statement
For the Month Ended August 31
Actual Car Washed 8800
Revenue $43080
Expenses: Cleaning Suplies $7560
Electricity $2670
Maintenance $2260
Wages and Salaries $8500
Depreciation $6000
Rent $8000
Administrative Expenses $4950
Total Expenses: $39940
Net Operating Income $3140
Complete the flexible budget performance report that shows the company’s activity variances and revenue and spending variances for August.