Lavage Rapide is a Canadian company that owns and operates a large automatic car wash facility near Montreal. The following table provides data concerning the company's costs: Fixed Cost Cost per Car Washed Cleaning supplies Electricity Maintenance Hages and salaries Depreciation Rent Administrative expenses per Month $ 0.40 $ 1,100 $ 0.09 $ 0.25 $ 4,200 $ 0.30 $ 8,400 $2,100 $ 1,400 $ 0.04 For example, electricity costs are $1,100 per month plus $0.09 per car washed. The company expects to wash 8,200 cars in August and to collect an average of $6.60 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