avage Rapide owns and operates a large automatic car wash facility near Montreal. The following table provides estimates concerning the companys costs:

	Fixed Cost per Month	Cost per Car Washed
Cleaning supplies		$ 0.70
Electricity	$ 1,400	$ 0.06
Maintenance		$ 0.20
Wages and salaries	$ 4,500	$ 0.20
Depreciation	$ 8,300
Rent	$ 1,900
Administrative expenses	$ 1,400	$ 0.03

For example, electricity costs should be $1,400 per month plus $0.06 per car washed. The company expects to wash 8,300 cars in August and to collect an average of $6.30 per car washed.

Required:

Prepare the companys planning budget for August.