During April, Cheatam Corporation budgeted for 25,000 customers, but actually served 23,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served:

Revenue: $4.80q

Wages and salaries: $35,000 + $1.71q

Supplies: $0.61q

Insurance: $12,000

Miscellaneous expense: $5,000 + $0.11q

Required:

Prepare the company's flexible budget for April based on the actual level of activity for the month.