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		$	0.06
Maintenance				$	0.25
Wages and salaries	$	4,600		$	0.30
Depreciation	$	8,100
Rent	$	2,200
Administrative expenses	$	1,300		$	0.02

For example, electricity costs are $1,200 per month plus $0.06 per car washed. The company actually washed 8,500 cars in August and collected an average of $6.00 per car washed.

Required:

Complete the companys flexible budget for August.

CAN SOMEONE TELL ME IF THIS IS CORRECT? AND HOW TO DO THE BLANK ONES?