Question

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 106,000-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 106,000 Units

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

Goods sold $840,000 $960,000 ??

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

Operating expenses ($90,000 fixed) $370,000 $410,000 ??

Operating income $190,000 $230,000 ??

Income taxes (30% of operating income) $57,000 $69,000 ??

Net income $133,000 $161,000 ??

Answer 1

Formula:

-----

Hope you Understood.
If you have any doubt feel free to ask.
Thank you.