During September, Clendennen Corporation budgeted for $42,000$ customers, but actually served $40,000$ customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served:

Revenue: $$4\mathrm{.}55$q

Wages and salaries: $$36,700+$ $$1\mathrm{.}88$q

Supplies: $$0\mathrm{.}78$q

Insurance: $$13,700$

Miscellaneous expense: $$6,700+$ $$0\mathrm{.}28$q

Required:

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