Prepare a Flexible Budget for Gold Coast Strata Management Pty Limited to show the following three scenarios: Pessimistic Most Probable Optimistic Strata Management Fees Received Pessimistic Most Probable Optimistic $3,500,000 $4.200,000 $4,500,000 Misc Income Pessimistic - Management Fees Most Probable Management Fees Optimistic Management Fees $ 80,000 $ 90,000 $ 100,000 Expenses Accounting Fees Advertising Office Depreciation Electricity Insurance Licence Fees Office Staff Wages Printing Rent Directors Wages Strata Managers Wages Strata Managers Commission $ 75,500 $ 50,000 $ 86,000 $ 28,500 $ 45,000 $ 25,000 $ 675,000 $ 88,000 $ 450,000 $ 250,000 $1,350,000 10% of Total Income Received $ 43,000 9.5% of all Wages and Sales Commission paid $ 56,000 Stationery Superannuation Telephone Gold Coast Strata Management Pty Limited Flexible Budget Most Pessimistic Probable Optimistic INCOME Strata Management Fees Received Misc Income Total Income EXPENSES Accounting Fees Advertising Office Depreciation Electricity Insurance License Fees Office Staff Wages Printing Rent Directors Wages Strata Managers Wages Strata Managers Commission Stationery Superannuation Telephone TOTAL EXPENSES NET PROFIT (Loss)