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				$	0.80
Electricity	$	1,300		$	0.05
Maintenance				$	0.15
Wages and salaries	$	4,600		$	0.30
Depreciation	$	8,500
Rent	$	2,000
Administrative expenses	$	1,500		$	0.02

For example, electricity costs are $1,300 per month plus $0.05 per car washed. The company expects to wash 8,100 cars in August and to collect an average of $6.10 per car washed.

Required:

Prepare the companys planning budget for August.