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				$	0.60
Electricity	$	1,500		$	0.08
Maintenance				$	0.20
Wages and salaries	$	4,900		$	0.40
Depreciation	$	8,300
Rent	$	1,900
Administrative expenses	$	1,300		$	0.03

For example, electricity costs should be $1,500 per month plus $0.08 per car washed. The company actually washed 8,300 cars in August and collected an average of $6.80 per car washed.

Required:

Prepare the companys 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