7 (15 MINUTES) NOTE

Exercise 11-7 (15 minutes)

Note: With the exception of the number of cars, all amounts below are in

Swiss francs.

Lavage Rapide

Flexible Budget

For the Month Ended August 31

Cost

Formula Activity (cars)

Overhead Costs (per car) 8,000 9,000 10,000

Variable overhead costs:

Cleaning supplies ... 0.80 6,400 7,200 8,000

Electricity ... 0.30 2,400 2,700 3,000

Maintenance ... 0.20 1,600 1,800 2,000

Total variable overhead cost... 1.30 10,400 11,700 13,000

Fixed overhead costs:

Operator wages ... 9,000 9,000 9,000

Depreciation ... 6,000 6,000 6,000

Rent... 8,000 8,000 8,000

Total fixed overhead cost ... 23,000 23,000 23,000

Total overhead cost ... 33,400 34,700 36,000

© The McGraw-Hill Companies, Inc., 2006. All rights reserved.

Solutions Manual, Chapter 11 651