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 90,000-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 units90,000 units

Sales$1400000$1600000?

COGS840,000960,000?

Gross margin560000640000?

Operating expenses ($90,000 fixed)370000410000?

Operating income190,000230000?

Income taxes(30% of operating income)5700069000?

Net Icome133000161000?