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	$	3,200			0.10
Maintenance					0.30
Wages and salaries		6,500			0.40
Depreciation		10,100
Rent		3,900
Administrative expenses		3,600			0.06

The company expects to charge customers an average of $7.70 per car washed.

Required: Prepare a flexible budget for October assuming either 10,500 or 11,500 cars are washed.