Miracle Car Wash located in Nashville, Tennessee has been providing interior and exterior car washes since 1960. Provided below is information regarding Miracle's costs:

	Fixed Cost per Month			Cost per Car Washed
Cleaning supplies				$	0.50
Electricity	$	1,100		$	0.07
Maintenance				$	0.25
Wages and salaries	$	4,400		$	0.20
Depreciation	$	8,500
Rent	$	2,100
Administrative expenses	$	1,800		$	0.05

For example, electricity costs are $1,100 per month plus $0.07 per car washed. The company actually washed 8,600 cars in August and collected an average of $6.70 per car washed.

Required:

Prepare the companys flexible budget for August.