Auto Lavage is a Canadian company that owns and operates a large automatic carwash facility near Quebec. The following table provides data concerning the companys costs:

Fixed Cost per Month

Cost per Car Washed

Cleaning supplies				$	0.70
Electricity	$	2,700			0.10
Maintenance					0.30
Wages and salaries		6,000			0.40
Depreciation		9,600
Rent		3,400
Administrative expenses		3,100			0.07

The company expects to charge customers an average of $7.20 per car washed.

Required:

Prepare a flexible budget for October assuming either 8,000 or 9,000 cars are washed.