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 Cleaning supplies Electricity Maintenance Wages and salaries Depreciation Rent Administrative expenses per Month Washed $ 0.40 $ 1,000 $ 0.09 $ 0.10 $ 4,300 $ 0.40 $ 8,300 $ 2,200 $ 1,700 $ 0.03 For example, electricity costs are $1,000 per month plus $0.09 per car washed. The company actually washed 8,100 cars in August and collected an average of $5.90 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