provides data concerning the company's costs:

$\backslash$table$[[,\backslash$table$[[$Fixed Cost$],[$per Month$]],\backslash$table$[[$Cost per Car$],[$Washed$]]],[$Cleaning supplies,$$1,100,$$$0\mathrm{.}40],[$Electricity$,,$$$0\mathrm{.}08],[$Maintenance$,$$$4,800,$$$0\mathrm{.}15],[$Wages and salaries,$$8,200,],[$Depreciation$,$$$1,900,],[$Rent$,$$$1,600,$$$0\mathrm{.}03],[$Administrative expenses,,$]]$

For example, electricity costs are $$1,100$ per month plus $$0\mathrm{.}08$ per car washed. The company expects to wash $8,200$ cars in August and to collect an average of $$6\mathrm{.}30$ per car washed.

Required:

Prepare the company's planning budget for August.

$\backslash$table$[[$Lavage Rapide$],[$Planning Budget$],[$For the Month Ended August $31],[$Actual cars washed,$8,200],[$Revenue$,51,660],[$Expenses:$,],[$Cleaning supplies,$],[$Electricity$,],[$Maintenance$,],[$Wages and salaries,$],[$Depreciation$,],[$Rent$,],[$Administrative expenses,$],[$Tn$+$nl n$.$mmmn$,]]$