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 Outfitter's flexible budget at the 108,000 - 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.

70,000 Units80,000 units108,000 Units

Sales $1,400,000$1,600,000

Cost of goods sold840,000960,000

Gross profit on sales$560,000$640,000

Operating expenses ($90,000 fixed) 370,000410,000

Operating income$190,000$230,000

Income taxes (30% of operating income) 57,00069,000

Net income 133,000$161,000