Before the year began, the following static budget was developed for the estimated sales of 100,000. Sales are sluggish and management needs to revise its budget. Use this information to prepare a flexible budget for 80,000 and 90,000 units of sales. Sales Cost of Goods Sold Direct Material Flexible Budget 100,000 80,000 90,000 $3,560,000 $1,000,000 Direct Labor 1,000,000 Variable Manufacturing Overhead 230,000 Fixed Manufacturing Overhead 70,000 Cost of Goods Sold $2,300,000 Gross Profit $1,260,000 Variable Sales and Administrative Expenses 100,000 Fixed Sales and Administrative Expenses 950,000 Income Before Taxes $210,000 $ Taxes 63,000 Net Income/Loss $147,000