During September, Clendennen Corporation budgeted for $49,000$ customers, but actually served $47,000$ customers. The company uses the following revenue and cost formulas in its budgeting, where $q$ is the number of customers served:

Revenue: $$4\mathrm{.}62q$

Wages and salaries: $$37,400+$$$1\mathrm{.}95q$

Supplies: $$0\mathrm{.}85q$

Insurance: $$14,400$

Miscellaneous expense: $$7,400+$$$0\mathrm{.}35q$

$02$:$46$:$51$

Required:

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

$\backslash$table$[[$Clendennen Corporation$],[$Flexible Budget$],[$For the Month Ended September $30],[$Actual customers served,$],[$Revenue$,],[$Expenses:$,],[$Wages and salaries,$47,000],[$Supplies$,],[$Insurance$,],[$Miscellaneous expense,$],[$Total expense,$],[$Net operating income,$]]$