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 $112,500 Revenue ($450.009) Expenses: Wages and salaries ($11,600 + $128.009) Supplies ($5.009) Equipment rental ($2,100 + $22.009) Insurance ($4,100) Miscellaneous ($530 + $1.489) Total expense Net operating income 43,600 1,250 7,600 4,100 900 57,450 $ 55,050 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 dollar.) 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