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				$	0.40
Electricity	$	1,300		$	0.06
Maintenance				$	0.15
Wages and salaries	$	4,200		$	0.30
Depreciation	$	8,100
Rent	$	2,100
Administrative expenses	$	1,400		$	0.05

For example, electricity costs are $1,300 per month plus $0.06 per car washed. The company expects to wash 8,100 cars in August and to collect an average of $6.30 per car washed.

Required:

Complete the companys planning budget for August.