Lavage Rapide 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		$ 0.40
Electricity	$ 1,500	$ 0.08
Maintenance		$ 0.20
Wages and salaries	$ 5,000	$ 0.30
Depreciation	$ 8,400
Rent	$ 2,100
Administrative expenses	$ 1,500	$ 0.01

For example, electricity costs should be $1,500 per month plus $0.08 per car washed. The company actually washed 8,400 cars in August and collected an average of $6.10 per car washed.

Required:

Prepare the companys flexible budget for August.