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				$	0.90
Electricity	$	1,600			0.30
Maintenance					0.50
Wages and salaries		4,900			0.60
Depreciation		8,500
Rent		2,300
Administrative expenses		2,000			0.07

The company expects to charge customers an average of $6.10 per car washed.

Required: Prepare a flexible budget for October assuming either 9,000 or 10,000 cars are washed.