Lavage Rapide 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 $ $0\mathrm{.}80$

Electricity $ $1,400$ $ $0\mathrm{.}07$

Maintenance $ $0\mathrm{.}25$

Wages and salaries $ $4,000$ $ $0\mathrm{.}20$

Depreciation $ $8,100$

Rent $ $1,800$

Administrative expenses $ $1,600$ $ $0\mathrm{.}02$

For example, electricity costs should be $$1,400$ per month plus $$0\mathrm{.}07$ per car washed. The company actually washed $8,300$ cars in August and collected an average of $$6\mathrm{.}80$ per car washed.

Required:

Prepare the company$$s flexible budget for August.