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				$	0.60
Electricity	$	1,200		$	0.07
Maintenance				$	0.10
Wages and salaries	$	4,900		$	0.30
Depreciation	$	8,300
Rent	$	2,000
Administrative expenses	$	1,400		$	0.04

For example, electricity costs are $1,200 per month plus $0.07 per car washed. The company actually washed 8,400 cars in August and collected an average of $6.20 per car washed.

Required:

Complete the companys flexible budget for August.