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				$	0.70
Electricity	$	1,400		$	0.06
Maintenance				$	0.15
Wages and salaries	$	4,200		$	0.20
Depreciation	$	8,100
Rent	$	2,100
Administrative expenses	$	1,300		$	0.04

For example, electricity costs are $1,400 per month plus $0.06 per car washed. The company actually washed 8,600 cars in August and expects to collect an average of $6.90 per car washed.

Required:

Complete the companys flexible budget for August.