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				$	0.40
Electricity	$	1,100		$	0.05
Maintenance				$	0.10
Wages and salaries	$	4,800		$	0.20
Depreciation	$	8,000
Rent	$	2,000
Administrative expenses	$	1,600		$	0.02

For example, electricity costs are $1,100 per month plus $0.05 per car washed. The company actually washed 8,200 cars in August and collected an average of $6.30 per car washed.

Required:

Prepare the companys flexible budget for August.