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	$	3,300			0.30
Maintenance					0.50
Wages and salaries		6,600			0.60
Depreciation		10,200
Rent		4,000
Administrative expenses		3,700			0.07

The company expects to charge customers an average of $7.80 per car washed.

Required: Prepare a flexible budget for October assuming either 11,000 or 12,000 cars are washed.