Please answer ASAP! Thank you!

During June, Tarras Corporation plans to serve 54,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $4.609 Wages and salaries: $35,400 + $1.750 Supplies: $0.959 Insurance: $23,000 Miscellaneous expense: $6,400 + $0.65q Required: Prepare the company's planning budget for June. 54,000 Tarras Corporation Planning Budget For the Month Ended June 30 Budgeted customers served Revenue Expenses: Wages and salaries Supplies Insurance Miscellaneous expense Total expense Net operating income