Lavage Rapide is a Canadian company that owns and operates a large automatic carwash facility near Montreal. The following table provides data concerning the company's costs: Fixed Cost per Month $ 1,400 Cleaning supplies Electricity Maintenance Wages and salaries Depreciation Rent Administrative expenses Cost per Car Washed $ 0.60 $ 0.07 $ 0.20 $ 0.30 $4,600 $ 8,500 $ 2,100 $ 1,400 $ 0.01 For example, electricity costs are $1,400 per month plus $0.07 per car washed. The company actually washed 8,300 cars in August and expects to collect an average of $6.20 per car washed. Required: Complete 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 Total expense Net operating income