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	$	1,400		$	0.10
Maintenance				$	0.30
Wages and salaries	$	4,700		$	0.40
Depreciation	$	8,300
Rent	$	2,100
Administrative expenses	$	1,800		$	0.05

For example, electricity costs are $1,400 per month plus $0.10 per car washed. The company actually washed 8,100 cars in October and to collect an average of $5.90 per car washed.

Required:

Prepare the companys flexible budget for October. (Input all amounts as positive values.)

Auto Lavage Flexible Budget For the Month Ended October 31
Revenue	$
Expenses:
Cleaning supplies
Electricity
Maintenance
Wages and salaries
Depreciation
Rent
Administrative expenses
Total expense
Net operating income	$