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:

$\backslash$table$[[,\backslash$table$[[$Fixed Cost$],[$per Month$]],\backslash$table$[[$Cost per$],[$Car Washed$]]],[$Cleaning supplies,$$1,700,0\mathrm{.}60],[$Electricity$,,0\mathrm{.}30],[$Maintenance$,5,000,0\mathrm{.}40],[$Wages and salaries,$8,600,],[$Depreciation$,2,400,],[$Rent$,2,100,0\mathrm{.}08],[$Administrative expenses,,$]]$

The company expects to charge customers an average of $$6\mathrm{.}20$ per car washed.

Required:

Prepare a flexible budget for October assuming either $9,500$ or $10,500$ cars are washed.

$\backslash$table$[[$AUTO LAVAGE INC.$],[$Flexible Budget$],[$For the Month Ended October $31],[,\backslash$table$[[$Budgeted$],[$Amount$],[$Per Unit$]],$Cars Washed$],[,($per car$),9,500,10,500],[$P$,,,],[$Variable expenses:$],[=$