Show the calculations

Quilcene oysteria farms and sells oysters in the Pacific Northwest The company harvested and sold 7,900 pounds of oysters in August. The company's flexible budget for August appears below. Quilcene Oysteria Flexible Budget For the Month Ended August 3 Actual pounds (q) 7,900 Revenue $4.20a) $33,180 penses Packing supplies ($0.25q) 1,975 oyster bed maintenance ($3,600) 3,600 and salaries ($2.000 $0.40g) 5,160 Shipping so 4,740 Utilities ($1.220) 1.220 Other ($500 $0.01q) Total expense 17,274 Net operating income $15,906 The actual results for August appear below. Quilcene Oysteria Income Statement For the Month Ended August 31 7.900 Actual pounds 26,500 Revenue Expenses 2,145 Packing supplies 3,460 Oyster bed maintenance Wages and salaries 4,470 030 1,199 17,874 Total expense 8,626 Net operating income