Lavage Rapide is a Canadian company that owns and operates a large automatic carwash 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	$	1,100		$	0.08
Maintenance				$	0.10
Wages and salaries	$	4,100		$	0.30
Depreciation	$	8,100
Rent	$	2,000
Administrative expenses	$	1,600		$	0.02

For example, electricity costs are $1,100 per month plus $0.08 per car washed. The company expects to wash 8,400 cars in August and to collect an average of $6.10 per car washed.

Required:

Complete the companys planning budget for August.