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				$	0.80
Electricity	$	1,300		$	0.08
Maintenance				$	0.15
Wages and salaries	$	4,100		$	0.30
Depreciation	$	8,100
Rent	$	2,200
Administrative expenses	$	1,700		$	0.02

For example, electricity costs should be $1,300 per month plus $0.08 per car washed. The company actually washed 8,300 cars in August and collected an average of $6.70 per car washed.

Required:

Prepare the companys flexible budget for August.