During September, Clendennen Corporation budgeted for $47,000$ customers, but actually served $45,000$ customers. The company

uses the following revenue and cost formulas in its budgeting, where $q$ is the number of customers served:

Revenue: $$4\mathrm{.}60q$

Wages and salaries: $$37,200+$$$1\mathrm{.}93q$

Supplies: $$0\mathrm{.}83q$

Insurance: $$14,200$

Miscellaneous expense: $$7,200+$$$0\mathrm{.}33q$

Required:

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

Please provide answer and full steps thanks.