Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (g) Revenue ($365.00g) Expenses: Wages and salaries ($8,000 + $125.00g) Supplies ($3.00g) Equipment rental ($1,800 + $32.00g) Insurance ($3,400) Miscellaneous ($630 +$1.80g) Total expense Net operating income 100 $ 36,500 20,500 300 5,000 3,400 810 30,010 $ 6,490 During May, the company's actual activity was 105 diving-hours. Required: Prepare a flexible budget for May. 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