Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The companys planning budget for May appears below:

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: 400 $152,000 Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (9) Revenue ($380.00q) Expenses Wages and salaries ($12,000 + $128.000) Supplies ($5.009) Equipment rental ($2,500 + $26.00g) Insurance ($3,900) Miscellaneous ($520 + $1.449) Total expense Net operating income 63,200 2,000 12,900 3,900 1,096 83,096 $ 68,904 Required: During May, the company's activity was actually 390 diving-hours. Complete the following flexible budget for that level of activity. (Round your final answer to nearest dollar amount.) 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