During September, Clendennen Corporation budgeted for 48,000 customers, but actually served 46,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served:

Revenue: $4.61q

Wages and salaries: $37,300 + $1.94q

Supplies: $0.84q

Insurance: $14,300

Miscellaneous expense: $7,300 + $0.34q

Required:

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