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	$	1,200		$	0.08
Maintenance				$	0.20
Wages and salaries	$	4,800		$	0.30
Depreciation	$	8,200
Rent	$	2,000
Administrative expenses	$	1,300		$	0.01

For example, electricity costs are $1,200 per month plus $0.08 per car washed. The company expects to wash 8,400 cars in August and to collect an average of $6.20 per car washed.

Required:

Prepare the companys planning budget for August.