please prepare a flexible budget!

Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (q) 300 $141,000 Revenue ($470.009) Expenses: Wages and salaries ($11,700 + $126.009) Supplies ($6.000) Equipment rental ($2,400 + $25.00q) Insurance ($3,800) Miscellaneous ($530 + $1.469) Total expense Net operating income 49,500 1,800 9,900 3,800 968 65,968 $ 75,032 During May, the company's actual activity was 290 diving-hours. Puget Sound Divers Flexible Budget For the Month Ended May 31 Revenue Expenses: Wages and salaries Supplies Equipment rental Insurance Miscellaneous Total expense 0 Net operating income $ 0