Deblem \& IA falgaj Pveparing and anupaing a Rechie budget ke in nopinte 1 (1) Required information \begin{tabular}{|c|c|c|c|c|c|} \hline \multirow{3}{*}{\begin{tabular}{l} 15 \\ points \end{tabular}} & \multicolumn{5}{|c|}{ Flexible Budgets } \\ \hline & For Yoar Ended December 31 & \multicolumn{2}{|c|}{ Flexible Budget } & \multicolumn{2}{|c|}{ Flexible Budget for: } \\ \hline & & \begin{tabular}{l} Variable Amount \\ per Unit \end{tabular} & \begin{tabular}{l} Total Fixed \\ Cost \end{tabular} & \begin{tabular}{l} Units Sales \\ of 14.200 \end{tabular} & \begin{tabular}{l} Unit Ssiles of \\ 16,200 \end{tabular} \\ \hline e0ook & & & & & \\ \hline Max & Varablo costs & z & & & \\ \hline pines & & & & & \\ \hline \multirow{2}{*}{\multicolumn{6}{|c|}{ Deterences: }} \\ \hline \multirow{4}{*}{\multicolumn{6}{|c|}{ Beterences }} \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & Foed conts & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & 31 & & & \\ \hline & & & & & \\ \hline \end{tabular} Complete this question by entering your answers in the tabs below. The company's business conditions are improving. One possible result is a sales volume of 18,200 units. Prepare a simple budgeted income statement if 18,200 units are sold