An incomplete flexible budget for overhead is given below for AutoPutz, Gmbh, a German company that owns and operates a large automatic carwash facility near Koln. The German currency is the euro. (I will replace the euro with dollar signs for this problem)

AutoPutz, Gmbh

Flexible Budget

		_____	Activity (cars)	____
Overhead costs	Cost Formula (per car)	7,000	8,000	9,000
Variable overhead costs:
Cleaning Supplies	?	?	$6,000	?
Electricty	?	?	4,800	?
Maintenance	?	?	1,200	?
Total variable overhead cost	?	?	?	?
Fixed overhead costs:
Operator wages		?	10,000	?
Depreciation		?	20,000	?
Rent		?	8,000	?
Total fixed overhead cost		?	?	?
Total overhead cost		?	?	?

Fill in the missing data in the flexible budget.

If possible, please show calculations.