Lavage Rapide is a Canadian company that owns and operates a large automatic car wash facility near Montreal. The following table provides data concerning the companys costs:

	Fixed Cost per Month			Cost per Car Washed
Cleaning supplies				$	0.80
Electricity	$	1,200		$	0.09
Maintenance				$	0.20
Wages and salaries	$	4,200		$	0.20
Depreciation	$	8,300
Rent	$	1,800
Administrative expenses	$	1,500		$	0.02

For example, electricity costs are $1,200 per month plus $0.09 per car washed. The company actually washed 8,100 cars in August and collected an average of $6.40 per car washed.

Required:

Prepare the companys flexible budget for August.