During September, Clendennen Corporation budgeted for 28,000 customers, but actually served 26,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $4.83q ,Wages and salaries: $35,300 + $1.74q Supplies: $0.64q Insurance: $12,300 Miscellaneous expense: $5,300 + $0.14q Required: Prepare the company's flexible budget for September based on the actual level of activity for the month.