Miracle Car Wash located in Nashville, Tennessee has been providing interior and exterior car washes since 1960. Provided below is information regarding Miracle's costs:

	Fixed Cost per Month			Cost per Car Washed
Cleaning supplies				$	0.60
Electricity	$	1,300		$	0.06
Maintenance				$	0.20
Wages and salaries	$	4,800		$	0.40
Depreciation	$	8,400
Rent	$	2,200
Administrative expenses	$	1,800		$	0.02

For example, electricity costs are $1,300 per month plus $0.06 per car washed. The company expects to wash 8,000 cars in August and to collect an average of $6.30 per car washed.

Required:

Prepare the companys planning budget for August.