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		$ 0.50
Electricity	$ 1,200	$ 0.07
Maintenance		$ 0.30
Wages and salaries	$ 4,700	$ 0.30
Depreciation	$ 8,500
Rent	$ 1,800
Administrative expenses	$ 1,600	$ 0.02

For example, electricity costs should be $1,200 per month plus $0.07 per car washed. The company actually washed 8,200 cars in August and collected an average of $5.90 per car washed.

Required:

Prepare the companys flexible budget for August.