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 companys costs:

	Fixed Cost per Month			Cost per Car Washed
Cleaning supplies				$	0.50
Electricity	$	1,300		$	0.10
Maintenance				$	0.10
Wages and salaries	$	4,600		$	0.30
Depreciation	$	8,400
Rent	$	2,000
Administrative expenses	$	1,600		$	0.04

For example, electricity costs should be $1,300 per month plus $0.10 per car washed. The company actually washed 8,300 cars in August and collected an average of $6.00 per car washed.

Required: Prepare 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 0 Net operating income $ 0