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		$ 0.70
Electricity	$ 1,100	$ 0.09
Maintenance		$ 0.25
Wages and salaries	$ 4,700	$ 0.30
Depreciation	$ 8,300
Rent	$ 2,200
Administrative expenses	$ 1,500	$ 0.04

For example, electricity costs should be $1,100 per month plus $0.09 per car washed. The company actually washed 8,600 cars in August and collected an average of $6.50 per car washed.

Required:

Prepare the companys flexible budget for August.