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 company$$s costs:

Fixed Cost per Month Cost per Car Washed

Cleaning supplies $ $0\mathrm{.}60$

Electricity $ $1,200$ $ $0\mathrm{.}06$

Maintenance $ $0\mathrm{.}20$

Wages and salaries $ $4,900$ $ $0\mathrm{.}40$

Depreciation $ $8,400$

Rent $ $2,100$

Administrative expenses $ $1,600$ $ $0\mathrm{.}05$

For example, electricity costs should be $$1,200$ per month plus $$0\mathrm{.}06$ per car washed. The company actually washed $8,100$ cars in August and collected an average of $$6\mathrm{.}70$ per car washed.

Required:

Prepare the company$$s flexible budget for August.