Login Sign up
Login Or Sign up

Last month, the budgeted level of activity was 1,090 cars washed and the actual level of activity was 1,080 cars washed. The cost formula for the washing expenses is $3.30 per car washed plus $18,500 per month.

Asked 10 months ago
Viewed 721487 times
1
Fixed cost per month Cost per car washed
Cleaning supplies $0.70
Electricity $1,300 $0.08
Maintenance $0.15
wages and salaries $4,900 $0.20
Depreciation $8,400
Rent $1,900
Administrative expenses $1,600 $0.05

For example. electricity costs are $1,300 per month plus $0.08 per car washed. The company expects to wash 8,000 cars in August and to collect an average Of $6.60 per car washed.
The actual operating results for August appear below.


Lavage Rapide Income Statement For the Month Ended August 31

Actual car washed 8100
Revenue 54,900

Expenses:
Cleaning supplies 6,100
Electricity 1910
Maintenance 1,440
Wages and salaries 6860
Depreciation 8,400
Rent 2100
Administrative expenses 1,900
Total expense 28170
Net operating income 26,190


Required:
Prepare a flexible budget performance report that shows the company's revenue and spending variances and activity variances for August.

1 Answer

2

Answer:

Flexible Budget Performance Report for August:

                                          Flexible       Actual                    Variances

                                           Budget       Budget     Spending  Activity  Total

Activity levels                         8,100          8,100        

Revenue                           $53,460    $54,900                                  $1,440

Cleaning supplies              $5,670       $6,100                          (430)      

Electricity                             $1,948           1,910                             38

Maintenance                        $1,215         1,440                         (225)

Wages and salaries           $6,520        6,860                         (340)

Administrative expenses  $2,005         1,900                           105

Depreciation                      $8,400         8,400                              0

Rent                                    $1,900          2,100       ($200)

Total expenses               $27,658    $28,170        ($200)    ($852) (1,052)

Net operating income    $25,802   $26,190                                     $388

Explanation:

a) Data and Calculations:

                                        Fixed cost      Cost per

                                       per month    car washed

Cleaning supplies                                     $0.70

Electricity                             $1,300          $0.08

Maintenance                                             $0.15

Wages and salaries           $4,900          $0.20

Depreciation                      $8,400

Rent                                    $1,900

Administrative expenses  $1,600           $0.05

Total costs                        $18,100            $1.18

Flexible costs:

Cleaning supplies                                     $0.70  * 8,100 =   $5,670

Electricity                             $1,300          $0.08  * 8,100 =    $1,948

Maintenance                                             $0.15   * 8,100 =     $1,215

Wages and salaries           $4,900          $0.20   * 8,100 =   $6,520

Administrative expenses  $1,600           $0.05   * 8,100 =  $2,005

Share a link to this question

Link Copied!
Copy link
Edit
avatar
Dr. Birdie Senger
15.5k 3 10 26
answered 10 months ago

Related Questions

Allowance Method for Accounting for Bad Debts At the beginning of 2017, EZ Tech Company's Accounts Receivable balance was $234,000, and the balance in Allowance for Doubtful Accounts was $4,000. EZ Tech's sales in 2017 were $1,760,000, 80% of which were on credit. Collections on account during the year were $1,120,000. The company wrote off $7,000 of uncollectible accounts during the year.
7 months ago
Allowance Method for Accounting for Bad Debts At the beginning of 2017, EZ Tech Company's Accounts Receivable balance was $234,000, and the balance in Allowance for Doubtful Accounts was $4,000. EZ Tech's sales in 2017 were $1,760,000, 80% of which were on credit. Collections on account during the year were $1,120,000. The company wrote off $7,000 of uncollectible accounts during the year.
7 months ago
Allowance Method for Accounting for Bad Debts At the beginning of 2017, EZ Tech Company's Accounts Receivable balance was $234,000, and the balance in Allowance for Doubtful Accounts was $4,000. EZ Tech's sales in 2017 were $1,760,000, 80% of which were on credit. Collections on account during the year were $1,120,000. The company wrote off $7,000 of uncollectible accounts during the year.
7 months ago
1. The
is the sum total of business activity in an area,
7 months ago
How many months does it usually take for your budget to start working as a budget should?.
7 months ago
The pharmaceutical company Merck's new drug Vioxx was a blockbuster, generating revenues of $2.5 billion a year by 2002 and growing fast. When allegations that the drug caused heart attacks and strokes began to appear in the medical community, and that Merck had suppressed evidence about Vioxx's dangerous side effects from early clinical trials, Merck announced the voluntary withdrawal of Vioxx from the market. In this example, Merck provides an example of what can happen if a company deviates from its:____.
7 months ago
The pharmaceutical company Merck's new drug Vioxx was a blockbuster, generating revenues of $2.5 billion a year by 2002 and growing fast. When allegations that the drug caused heart attacks and strokes began to appear in the medical community, and that Merck had suppressed evidence about Vioxx's dangerous side effects from early clinical trials, Merck announced the voluntary withdrawal of Vioxx from the market. In this example, Merck provides an example of what can happen if a company deviates from its:____.
7 months ago
In addition to extensive online and outdoor advertising, Under Armour has intensified its ________ efforts by signing Washington Nationals baseball star Bryce Harper to the biggest endorsement deal for an MLB player.
7 months ago
In addition to extensive online and outdoor advertising, Under Armour has intensified its ________ efforts by signing Washington Nationals baseball star Bryce Harper to the biggest endorsement deal for an MLB player.
7 months ago
In addition to extensive online and outdoor advertising, Under Armour has intensified its ________ efforts by signing Washington Nationals baseball star Bryce Harper to the biggest endorsement deal for an MLB player.
7 months ago
Marigold Inc. has decided to raise additional capital by issuing $189,000 face value of bonds with a coupon rate of 9%. In discussions with investment bankers, it was determined that to help the sale of the bonds, detachable stock warrants should be issued at the rate of one warrant for each $100 bond sold. The value of the bonds without the warrants is considered to be $131,750, and the value of the warrants in the market is $23,250. The bonds sold in the market at issuance for $152,500.
7 months ago
Marigold Inc. has decided to raise additional capital by issuing $189,000 face value of bonds with a coupon rate of 9%. In discussions with investment bankers, it was determined that to help the sale of the bonds, detachable stock warrants should be issued at the rate of one warrant for each $100 bond sold. The value of the bonds without the warrants is considered to be $131,750, and the value of the warrants in the market is $23,250. The bonds sold in the market at issuance for $152,500.
7 months ago
Larned Corporation recorded the following transactions for the just completed month. $76,000 in raw materials were purchased on account. $74,000 in raw materials were used in production. Of this amount, $61,000 was for direct materials and the remainder was for indirect materials. Total labor wages of $107,500 were paid in cash. Of this amount, $100,900 was for direct labor and the remainder was for indirect labor. Depreciation of $196,000 was incurred on factory equipment.
7 months ago
Larned Corporation recorded the following transactions for the just completed month. $76,000 in raw materials were purchased on account. $74,000 in raw materials were used in production. Of this amount, $61,000 was for direct materials and the remainder was for indirect materials. Total labor wages of $107,500 were paid in cash. Of this amount, $100,900 was for direct labor and the remainder was for indirect labor. Depreciation of $196,000 was incurred on factory equipment.
7 months ago
The current sections of Flounder Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Flounder Corp.’s net income for 2022 was $393,700. Depreciation expense was $65,100.
7 months ago
The current sections of Flounder Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Flounder Corp.’s net income for 2022 was $393,700. Depreciation expense was $65,100.
7 months ago
The current sections of Flounder Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Flounder Corp.’s net income for 2022 was $393,700. Depreciation expense was $65,100.
7 months ago
Who was considered the father of the modern assembly line?.
7 months ago
Who was considered the father of the modern assembly line?.
7 months ago
The Righter Shoe Store Company prepares monthly financial statements for its bank. The November 30 and December 31, 2021, trial balances contained the following account information:
7 months ago
The Righter Shoe Store Company prepares monthly financial statements for its bank. The November 30 and December 31, 2021, trial balances contained the following account information:
7 months ago
A company that makes shopping carts for supermarkets and other stores recently purchased some new equipment that reduces the labor content of the jobs needed to produce the shopping carts. Prior to buying the new equipment, the company used 6 workers, who together produced an average of 90 carts per hour. Workers receive $20 per hour, and machine cost was $40 per hour. With the new equipment, it was possible to transfer one of the workers to another department, and equipment cost increased by $11 per hour, while output increased by 4 carts per hour.
7 months ago
In the late June of each year, BOS Global Ltd prepares a cash budget for the next 6 months. The entity’s management wishes to prepare a cash budget in order to assess its likely requirements for short-term funds.
7 months ago
In the late June of each year, BOS Global Ltd prepares a cash budget for the next 6 months. The entity’s management wishes to prepare a cash budget in order to assess its likely requirements for short-term funds.
7 months ago
When has your level of performance has been directly affected ability?
7 months ago
When has your level of performance has been directly affected ability?
7 months ago
What was the company’s plantwide predetermined overhead rate?.
7 months ago
What was the company’s plantwide predetermined overhead rate?.
7 months ago
What was the company’s plantwide predetermined overhead rate?.
7 months ago
Economists have become increasingly concerned of the 60% chance that an economy will fall into recession. They designed an economic model to predict whether the economy will grow or will fall into recession. After the run, the model correctly predicts an economic growth 90% of the time and 2% when there will be recession in actuality.
7 months ago
Economists have become increasingly concerned of the 60% chance that an economy will fall into recession. They designed an economic model to predict whether the economy will grow or will fall into recession. After the run, the model correctly predicts an economic growth 90% of the time and 2% when there will be recession in actuality.
7 months ago
When Patey Pontoons issued 10% bonds on January 1, 2021, with a face amount of $720,000, the market yield for bonds of similar risk and maturity was 11%. The bonds mature December 31, 2024 (4 years). Interest is paid semiannually on June 30 and December 31.
7 months ago
When Patey Pontoons issued 10% bonds on January 1, 2021, with a face amount of $720,000, the market yield for bonds of similar risk and maturity was 11%. The bonds mature December 31, 2024 (4 years). Interest is paid semiannually on June 30 and December 31.
7 months ago
ABC Temp Devices is a domestic and global producer of temperature monitors. Based upon the influx of domestic and global companies wanting to purchase their temperature monitors, demand has recently skyrocketed. The importance of the managerial accounting department has been brought to the forefront, as they are being asked to provide preliminary information on the new business developments. ABC's major competitor is 123 Engineering Laboratories, located in Pullman, Washington. Imagine that you are the head of ABC's managerial accounting department. The CEO has asked you to recommend an operating budget and financial benchmarks compared to the leading competitor in the market, as well as recommend a cost system appropriate for the product.
7 months ago
ABC Temp Devices is a domestic and global producer of temperature monitors. Based upon the influx of domestic and global companies wanting to purchase their temperature monitors, demand has recently skyrocketed. The importance of the managerial accounting department has been brought to the forefront, as they are being asked to provide preliminary information on the new business developments. ABC's major competitor is 123 Engineering Laboratories, located in Pullman, Washington. Imagine that you are the head of ABC's managerial accounting department. The CEO has asked you to recommend an operating budget and financial benchmarks compared to the leading competitor in the market, as well as recommend a cost system appropriate for the product.
7 months ago
What are the three levels of strategy in organizations?.
7 months ago
What are the three levels of strategy in organizations?.
7 months ago
Kasravi Co. had net income for 2015 of $500,000. The average number of shares outstanding for the period was 200,000 shares. The average number of shares under outstanding options at an option price of $30 per share is 12,000 shares. The average market price of the common stock during the year was $36.
7 months ago
Kasravi Co. had net income for 2015 of $500,000. The average number of shares outstanding for the period was 200,000 shares. The average number of shares under outstanding options at an option price of $30 per share is 12,000 shares. The average market price of the common stock during the year was $36.
7 months ago
Last year Blease Inc had a total assets turnover of 1.33 and an equity multiplier of 1.75. Its sales were $295,000 and its net income was $10,600. The firm finances using only debt and common equity and its total assets equal total invested capital. The CFO believes that the company could have operated more efficiently, lowered its costs, and increased its net income by $10,250 without changing its sales, assets, or capital structure.
7 months ago

Company

Legal Stuff

Help

Connect with us

Copyright © 2021.