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: Cost per Car Washed Fixed Cost per Month Cleaning supplies $ 0.60 Electricity $ 1,200 $ 0.09 Maintenance $ 0.25 Wages and salaries $ 4,600 $ 0.30 Depreciation Rent $ 8,500 $ 1,900 Administrative expenses $ 1,600 $ 0.01 For example, electricity costs should be $1,200 per month plus $0.09 per car washed. The company actually washed 8,200 cars in August and collected an average of $6.10 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 Net operating income