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 $0.70

Electricity $1,400 $0.05

Maintenance $0.10

Wages and salaries $4,800 $0.30

Depreciation $8,300

Rent $1,900

Administrative expenses $1,700 $0.04

For example, electricity costs are $1,400 per month plus $0.05 per car washed. The company expects to wash 8,400 cars in August and to collect an average of $6.30 per car washed.

Required:

Complete the companys planning budget for August.