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 (9) 250 $117,500 Revenue ($470.009) Expenses : Wages and salaries ($11,000 + $128.009) Supplies ($5.009) Equipment rental ($2,400 + $ 22.009) Insurance ($4,000) Miscellaneous ($510 + $1.489) Total expense Net operating income 43,000 1,250 7,900 4,000 880 57,030 $ 60,470 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 0 $ 0