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 $ 0.70 Electricity $ 1,300 $ 0.08 Maintenance $ 0.25 Wages and salaries $ 4,500 $ 0.40 Depreciation $ 8,200 Rent $ 2,000 Administrative expenses $ 1,800 $ 0.03 For example, electricity costs should be $1,300 per month plus $0.08 per car washed. The company actually washed 8,500 cars in August and collected an average of $6.80 per car washed. Required: Prepare the companys flexible budget for August.