Please show how to calculate the data for the budget. Thank you.

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 31 250 Budgeted diving-hours (q) $ 110,000 Revenue ($440.00q) Expenses 44.400 1,500 8,050 3,900 Wages and salaries ($11,900+$130.00q) Supplies ($6.00q) Equipment rental ($2,300+$23.00q) Insurance ($3,900) Miscellaneous ($500+$1.46q) Total expense S 51,285 Net operating income During May, the company's actual activity was 240 diving-hours. Required: Prepare a flexible budget for May. (Round your answers to the nearest whole number.) Puget Sound Divers Flexible Budget For the Month Ended May 31 Revenue Expenses: Wages and salaries Supplies Equipment rental Insurance Miscellaneous Total expense Net operating income