Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company's planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 300 Revenue ($380.00q) $114,000 Expenses: Wages and salaries ($11,800 $126.009) 49,600 Supplies ($6.00q) 1,800 Equipment rental ($2,100 +$23.00q) 9,000 Insurance ($4,100) 4,100 Miscellaneous ($550 +$1.46q) 988 Total expense Net operating income 65,488 $ 48,512 During May, the company's actual activity was 290 diving-hours. Required: Prepare a flexible budget for May. (Round your answers to the nearest whole number.)