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 94,000-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 Units 80,000 Units 94,000 Units 1,400,000 1,600,000 840,000 560,000 Sales $ Cost of goods sold Gross profit on sales Operating expenses ($90,000 fixed) Operating income Income taxes (30% of operating income) Net income 960,000 640,000 370,000 410,000 190,000 $ 230,000 $ $ 57,000 69,000 133,000 $ 161,000 $ 0