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:

Fixed Cost

per Month Cost per

Car Washed

Cleaning supplies $ $0\mathrm{.}90$

Electricity $ $1,6000\mathrm{.}30$

Maintenance $0\mathrm{.}50$

Wages and salaries $4,9000\mathrm{.}60$

Depreciation $8,500$

Rent $2,300$

Administrative expenses $2,0000\mathrm{.}07$

The company expects to charge customers an average of $$6\mathrm{.}10$ per car washed.

Required:

Prepare a flexible budget for October assuming either $9,000$ or $10,000$ cars are washed.