Flexible Budget for Selling and Administrative Expenses Agent Blaze uses flexiblo budgets that are based on the following data: Miscellaneous administrative expense $1,450 per month plus 1% of sales Prepare a fiexible selling and administrative expenses budget for January 2016 , for sales volumes of $90,000,$115,000, and $135,000. (Use Exhibit 5 as a moc positive numbers. \begin{tabular}{|c|c|} \hline nupue & 3116,000 \\ \hline Sophnmber & 145,000 \\ \hline Octeber & 212,000 \\ \hline \end{tabular} cmit word line, Sahedule of collections from sales firt the Thitie Menthe Inding October 31, 2016 \begin{tabular}{|c|c|c|c|} \hline & & Sestember & Octuber \\ \hline \multicolumn{4}{|c|}{ Netripti tram tavi seles: } \\ \hline \multicolumn{4}{|l|}{ Can saies: } \\ \hline & & + \\ \hline \multicolumn{4}{|l|}{ Eetratat in kiguts } \\ \hline \\ \hline \multicolumn{4}{|c|}{ Cribertet is avpint } \\ \hline \multicolumn{4}{|c|}{ Cellected in Septheber } \\ \hline \multicolumn{4}{|c|}{ Seqlember wies is account: } \\ \hline \multicolumn{4}{|c|}{ Culveted in Sestember } \\ \hline \multicolumn{4}{|l|}{ Colectsil in Octwber } \\ \hline \multicolumn{4}{|c|}{ Octuler wakt in acrmunt } \\ \hline \multicolumn{4}{|l|}{ Colened in Octuter } \\ \hline Motal emon inciets & & 4 & \\ \hline \end{tabular}