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 $ $0\mathrm{.}60$

Electricity $ $1,300$ $ $0\mathrm{.}09$

Maintenance $ $0\mathrm{.}10$

Wages and salaries $ $4,900$ $ $0\mathrm{.}30$

Depreciation $ $8,100$

Rent $ $2,100$

Administrative expenses $ $1,400$ $ $0\mathrm{.}02$

For example, electricity costs are $$1,300$ per month plus $$0\mathrm{.}09$ per car washed. The company expects to wash $8,200$ cars in August and to collect an average of $$6\mathrm{.}20$ per car washed.

Required:

Prepare the company$$s planning budget for August.