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 per Month Washed Cleaning supplies $ 0.60 Electricity $ 1,500 $ 0.05 Maintenance $ 0.15 Wages and salaries $ 4,500 $ 0.30 Depreciation $ 8,200 Rent $ 2,100 Administrative expenses $ 1,400 $ 0.03 For example, electricity costs are $1,500 per month plus $0.05 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 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 0 $ 0