During June, Tarras Corporation plans to serve $40,000$ customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served:

Revenue: $$4\mathrm{.}49q$

Wages and salaries: $$34,000+$$$1\mathrm{.}61q$

Supplies: $$0\mathrm{.}819$

Insurance: $$20,000$

Miscellaneous expense: $$5,000+$$$0\mathrm{.}51q$

Required:

Prepare the company's planning budget for June.

$\backslash$table$[[$Tarras Corporation$],[$Planning Budget,$],[$For the Month Ended June $30,],[$Budgeted customers served,$40,000],[$Revenue$,],[$Expenses:$,],[$Wages and salaries,$],[$Supplies$,],[$Insurance$,],[$Miscellaneous expense,$],[$Total expense,$],[$Net operating income,$]$