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				$	0.60
Electricity	$	3,100			0.20
Maintenance					0.40
Wages and salaries		6,400			0.50
Depreciation		10,000
Rent		3,800
Administrative expenses		3,500			0.05

The company expects to charge customers an average of $7.60 per car washed.

Required:

Prepare a flexible budget for October assuming either 10,000 or 11,000 cars are washed.