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		$ 0.50
Electricity	$ 1,400	$ 0.09
Maintenance		$ 0.25
Wages and salaries	$ 4,400	$ 0.30
Depreciation	$ 8,100
Rent	$ 2,200
Administrative expenses	$ 1,700	$ 0.01

For example, electricity costs are $1,400 per month plus $0.09 per car washed. The company actually washed 8,200 cars in August and collected an average of $6.80 per car washed.

Required:

Prepare the companys flexible budget for August.