Exercise 23.10 (Algo) Preparing a Flexible Budget (LO23-6) Outdoor Outfitters has created a flexible budget for the 70,000-unit and the 80,000-unit levels of activity shown as follows. Complete Outdoor Outfitters's flexible budget at the 93,000-unit level of activity. Assume that the cost of goods sold and variable operating expenses vary directly with sales and that income taxes remain at 30 percent of operating income. Sales Cost of goods sold Gross profit on sales Operating expenses ($90,000 fixed) Operating income Income taxes (30% of operating income) Net income 70,000 Units 80,000 Units 93,000 Units $ 1,400,000 $ 1,600,000 $ 1,860,000 840,000 960,000 1,116,000 $ 560,000 640,000 $ 744,000 370,000 410,000 190,000 $ 230,000 $ 744,000 57,000 69,000 133,000 161,000 $ 744,000