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) 300 Revenue ($460.000) $ 138,000 Expenses: Wages and salaries ($11,900 + $128.00g) 50, 300 Supplies ($5.009) 1,500 Equipment rental ($2,100 + $22.00) 8,700 Insurance ($4,100) Miscellaneous ($550 + $1.429) 976 Total expense 65,576 Net operating income $ 72,424 4,100 During May, the company's actual activity was 290 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 Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (g) 300 $ 138,000 Revenue ($460.000) Expenses: Wages and salaries ($11,900 + $128.00g) Supplies ($5.009) Equipment rental ($2,100 + $ 22.009) Insurance ($4,100) Miscellaneous ($550 + $1.429) Total expense Net operating income 50,300 1,500 8,700 4,100 976 65,576 $ 72,424 During May, the company's actual activity was 290 diving-hours