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 | ||||||
| Cleaning supplies | $ | 0.70 | |||||
| Electricity | $ | 1,200 | $ | 0.07 | |||
| Maintenance | $ | 0.25 | |||||
| Wages and salaries | $ | 4,800 | $ | 0.20 | |||
| Depreciation | $ | 8,100 | |||||
| Rent | $ | 1,900 | |||||
| Administrative expenses | $ | 1,600 | $ | 0.02 | |||
For example, electricity costs are $1,200 per month plus $0.07 per car washed. The company expects to wash 8,200 cars in August and to collect an average of $6.40 per car washed.
The actual operating results for August appear below.
| Lavage Rapide | ||
| Income Statement | ||
| For the Month Ended August 31 | ||
| Actual cars washed | 8,300 | |
| Revenue | $ | 54,580 |
| Expenses: | ||
| Cleaning supplies | 6,240 | |
| Electricity | 1,744 | |
| Maintenance | 2,290 | |
| Wages and salaries | 6,800 | |
| Depreciation | 8,100 | |
| Rent | 2,100 | |
| Administrative expenses | 1,664 | |
| Total expense | 28,938 | |
| Net operating income | $ | 25,642 |
Required:
Calculate the company's revenue and spending variances for August.
| Lavage Rapide Revenue and Spending Variances For the Month Ended August 31 | |||||||
| Actual Results | Flexible Budget | Revenue and Spending Variances | |||||
| Cars washed (q) | 8,300 | 8,300 | |||||
| Revenue ($6.40q) | $ | 54,580 | $ | 53,120 | $ | 1,460 | F |
| Expenses: | |||||||
| Cleaning supplies ($0.70q) | 6,240 | 5,810 | 430 | U | |||
| Electricity ($1,200 + $0.07q) | 1,744 | 1,781 | 37 | F | |||
| Maintenance ($0.25q) | 2,290 | 2,075 | 215 | U | |||
| Wages and salaries ($4,800 + $0.20q) | 6,800 | 6,460 | 340 | U | |||
| Depreciation ($8,100) | 8,100 | 8,100 | 0 | None | |||
| Rent ($1,900) | 2,100 | 1,900 | 200 | U | |||
| Administrative expenses($1,600 + $0.02q) | 1,664 | 1,766 | 102 | F | |||
| Total expense | 28,938 | 27,892 | 1,046 | U | |||
| Net operating income | $ | 25,642 | $ | 25,228 | $ | 414 | F |