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				$	0.40
Electricity	$	1,000		$	0.07
Maintenance				$	0.25
Wages and salaries	$	4,300		$	0.30
Depreciation	$	8,100
Rent	$	2,100
Administrative expenses	$	1,300		$	0.02

For example, electricity costs are $1,000 per month plus $0.07 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.