Lavage Rapide is a Canadian company that owns and operates a large automatic carwash 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 $0.07

Maintenance $0.20

Wages and salaries $4,800 $0.30

Depreciation $8,500

Rent $1,800

Administrative expenses $1,400 $0.05

For example, electricity costs are $1,200 per month plus $0.07 per car washed. The company actually washed 8,500 cars in August and expects to collect an average of $6.70 per car washed.

Required:

Complete the companys flexible budget for August.