During June, Tarras Corporation plans to serve $48,000$ customers. The company uses the following revenue and cost formulas in its budgeting, where $q$ is the number of customers served:

Revenue: $$4\mathrm{.}42q$

Wages and salaries: $$34,800+$$$1\mathrm{.}69q$

Supplies: $$0\mathrm{.}89q$

Insurance: $$17,000$

Miscellaneous expense: $$5,800+$$$0\mathrm{.}59q$

Required:

Prepare the company's planning budget for June.

$\backslash$table$[[$Tarras Corporation$],[$Planning Budget$],[$For the Month Ended June $30,],[$Budgeted customers served,$48,000],[$Revenue$,],[$Expenses:$,]]$

$\backslash$table$[[$Wages and salaries,$],[$Supplies$,],[$Insurance$,],[$Miscellaneous expense,$],[$Total expense,$],[$Net operating income,$]$