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 Month	Cost per Car Washed
Cleaning supplies		$ 0.60
Electricity	$ 1,100	$ 0.10
Maintenance		$ 0.25
Wages and salaries	$ 5,000	$ 0.30
Depreciation	$ 8,100
Rent	$ 2,000
Administrative expenses	$ 1,600	$ 0.02

For example, electricity costs are $1,100 per month plus $0.10 per car washed. The company expects to wash 8,200 cars in August and to collect an average of $6.20 per car washed.

Required:

Prepare the companys planning budget for August.