Exercise 9-9 (Algo) Planning Budget (L09-1 Lavage Rapide is a Canadian company that owns and operates a large automatic car wash facility near Montreal. The following table provides estimates concerning the company's costs: Tixed cost Cost per per Month Car Washed Cleaning supplies $0.60 Electricity $1,500 $0.08 Maintenance $0.10 Wages and salaries 54,100 50.30 Depreciation $8,000 Rent $1,900 Administrative expenses $1,400 $ 0.04 For example, electricity costs should be $1,500 per month plus $0.08 per car washed. The company expects to wash 8,100 cars in August and to collect an average of $6.00 per car washed. Required: Prepare the company's planning budget for August. Lavage Rapide Planning Budget For the Month Ended August 31 Revenue Expenses Cleaning supplies Electricity Maintenance Wages and salaries Depreciation Rent Administrative expenses Total expense Net operating income