Lavage Rapide is a Canadian company that owns and operates a large automatic car wash facility near Montreal. The following table provides data concerning the company$$s costs:

Fixed Cost per Month Cost per Car Washed

Cleaning supplies $ $0\mathrm{.}50$

Electricity $ $1,100$ $ $0\mathrm{.}09$

Maintenance $ $0\mathrm{.}20$

Wages and salaries $ $4,300$ $ $0\mathrm{.}20$

Depreciation $ $8,500$

Rent $ $1,800$

Administrative expenses $ $1,500$ $ $0\mathrm{.}05$

For example, electricity costs are $$1,100$ per month plus $$0\mathrm{.}09$ per car washed. The company expects to wash $8,400$ cars in August and to collect an average of $$6\mathrm{.}30$ per car washed.

Required:

Prepare the company$$s planning budget for August.