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				$	0.40
Electricity	$	1,300		$	0.05
Maintenance				$	0.10
Wages and salaries	$	4,300		$	0.20
Depreciation	$	8,000
Rent	$	1,900
Administrative expenses	$	1,600		$	0.01

For example, electricity costs are $1,300 per month plus $0.05 per car washed. The company actually washed 8,300 cars in October and to collect an average of $6.60 per car washed.

Required:

Complete the companys flexible budget for October. (Input all amounts as positive values. Omit the "$" sign in your response.)

Auto Lavage Flexible Budget For the Month Ended October 31
Revenue	$
Expenses:
Cleaning supplies
Electricity
Maintenance
Wages and salaries
Depreciation
Rent
Administrative expenses
Total expense
Net operating income	$