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

Fixed Cost per Month Cost per Car Washed

Cleaning supplies $ $0\mathrm{.}70$

Electricity $ $1,400$ $ $0\mathrm{.}06$

Maintenance $ $0\mathrm{.}30$

Wages and salaries $ $4,900$ $ $0\mathrm{.}20$

Depreciation $ $8,100$

Rent $ $2,100$

Administrative expenses $ $1,500$ $ $0\mathrm{.}04$

For example, electricity costs should be $$1,400$ per month plus $$0\mathrm{.}06$ per car washed. The company expects to wash $8,200$ cars in August and to collect an average of $$6\mathrm{.}00$ per car washed.

Required:

Prepare the company$$s planning budget for August.