The following table provides data concerning the company's costs:

Fixed Cost per MonthCost per

Car Washed Cleaning supplies$0.80 Electricity $1,200$0.08Maintenance$0.30Wages and salaries$4,800$0.20Depreciation$8,000Rent$2,000Administrative expenses$1,800$0.03

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 $6.50 per car washed.

Required:

Prepare the company's planning budget for August.