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

Fixed Cost

per Month Cost per

Car Washed

Cleaning supplies $ $1\mathrm{.}10$

Electricity $ $2,8000\mathrm{.}50$

Maintenance $0\mathrm{.}70$

Wages and salaries $6,1000\mathrm{.}80$

Depreciation $9,700$

Rent $3,500$

Administrative expenses $3,2000\mathrm{.}08$

The company expects to charge customers an average of $$8\mathrm{.}20$ per car washed.

Required:

Prepare a flexible budget for October assuming either $8,500$ or $9,000$ cars are washed.