Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company's flexible budget for August appears below. Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) Revenue ($4.10g) Expenses: Packing supplies ($0.35q) Oyster bed maintenance ($3,200) Wages and salaries ($2,000 +$0.30g) Shipping ($0.70g) Utilities ($1,290) Other (5410 +$0.019) Total expense Net operating income The actual results for August were as follows: Quilcene Oysteria Income Statement For the Month Ended August 31 7,600 $ 31,160 2,660 3,200 4,280 5,320 1,290 486 17,236 $ 13,924 Actual pounds Revenue Expenses: Packing supplies Oyster bed maintenance Wages and salaries Shipping: Utilities Other Total expense Net operating income Required: 7,600 $ 26,800 2,830 3,060 4,690 5,050 1,100 1,106 17,836 $ 8,964