Lavage Rapide is a Canadian company that owns and operates a large automatic car wash facility near Montreal. The following table provides data concerning the companys costs:

Fixed Cost per MonthCost per Car Washed

Cleaning supplies $0.50

Electricity$1,100 $0.09

Maintenance $0.20

Wages and salaries$4,500 $0.30

Depreciation$8,300

Rent$1,900

Administrative expenses$1,700 $0.04

For example, electricity costs are $1,100 per month plus $0.09 per car washed. The company expects to wash 8,400 cars in August and to collect an average of $6.30 per car washed. Required:

Prepare the companys planning budget for August.