Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The companys planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 300 Revenue ($420.00q) $ 126,000 Expenses: Wages and salaries ($11,600 + $124.00q) 48,800 Supplies ($3.00q) 900 Equipment rental ($2,100 + $22.00q) 8,700 Insurance ($4,000) 4,000 Miscellaneous ($510 + $1.46q) 948 Total expense 63,348 Net operating income $ 62,652 During May, the companys actual activity was 290 diving-hours. Required: Prepare a flexible budget for May. (Round your answers to the nearest whole number.)