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 companys costs:

	Fixed Cost per Month			Cost per Car Washed
Cleaning supplies				$	0.50
Electricity	$	1,200		$	0.09
Maintenance				$	0.20
Wages and salaries	$	4,800		$	0.20
Depreciation	$	8,100
Rent	$	2,100
Administrative expenses	$	1,700		$	0.01

For example, electricity costs are $1,200 per month plus $0.09 per car washed. The company actually washed 8,500 cars in August and collected an average of $6.00 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