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 ($430.00q)	$	129,000
Expenses:
Wages and salaries ($12,000 + $126.00q)		49,800
Supplies ($6.00q)		1,800
Equipment rental ($2,400 + $23.00q)		9,300
Insurance ($4,100)		4,100
Miscellaneous ($500 + $1.50q)		950
Total expense		65,950
Net operating income	$	63,050

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.)