Question

Lavage Rapide is a Canadian company that owns and operates a large automatic car wash facility near Montreal. The following table provides data concerning the company's costs: Fixed Cost per Month Cost per Car Washed $ 0.70 $ 0.07 $ 0.15 $ 0.20 cleaning supplies Electricity Maintenance Wages and salaries Depreciation Rent Administrative expenses $1,300 $4,900 $8,000 $2,000 $1,800 $ 0.04 For example, electricity costs are $1,300 per month plus $0.07 per car washed. The company actually washed 8,500 cars in August and collected an average of $6.00 per car washed. Required: Prepare the company's flexible budget for August. Lavage Rapide Flexible Budget For the Month Ended August 31 Revenue Expenses: Cleaning supplies Electricity Maintenance Wages and salaries Depreciation Rent Administrative expenses

Answer 1

			Flexible
			budget
cars washed			8500
Revenue			51000
Expenses
Cleaning supplies			5950
Electricity			1895
Maintenance			1275
Wages and salaries			6600
Depreciation			8,000
Rent			2,000
Administrative expenses			2,140
total expense			27,860
net operating income			23,140