In $2020,$ the marketing department of Freda's Fashions had two employees. One prepared advertising copy, and her salary $($including employer's contributions$)$ cost the company $$60,000$; the other organized shows and events, and her salary $($including employer's contributions$)$ cost the company $$75,000.$ In addition to the above, the company spent $$400,000$ on advertising on late$-$night television and $$400,000$ on shows and events.

In $2021,$ the company plans to maintain the same amount of advertising and double the number of shows and events $($the existing employee can handle this extra workload$).$ In addition, salaries will rise by $10\%,$ and all other costs are expected to go up by $5\%.$

Required

Prepare a budget for $2021$ for the marketing department.