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				$	0.60
Electricity	$	1,200		$	0.06
Maintenance				$	0.15
Wages and salaries	$	4,900		$	0.20
Depreciation	$	8,300
Rent	$	2,100
Administrative expenses	$	1,600		$	0.04

For example, electricity costs should be $1,200 per month plus $0.06 per car washed. The company actually washed 8,600 cars in August and collected an average of $6.20 per car washed.

Required:

Prepare the companys flexible budget for August.