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				$	0.50
Electricity	$	1,400		$	0.10
Maintenance				$	0.30
Wages and salaries	$	4,000		$	0.20
Depreciation	$	8,100
Rent	$	1,900
Administrative expenses	$	1,400		$	0.05

For example, electricity costs should be $1,400 per month plus $0.10 per car washed. The company actually washed 8,500 cars in August and collected an average of $6.60 per car washed.

Prepare the companys flexible budget for August.