2

smai20

 

 

 

Actual Results

Variance

Static Budget

Units Sold

$20,000.00

 

$24,000.00

Revenues

$2,500,000.00

 

$2,880,000.00

Total Variable Costs

$1,900,200.00

 

$2,112,000.00

Contribution Margin

$599,800.00

 

$768,000.00

Fixed Costs

$570,000.00

 

$552,000.00

Operating Income

$29,800.00

 

 

$216,000.00

 

    • 10 years ago
    • 3
    Answer(1)

    Purchase the answer to view it

    NOT RATED
    • budget_analysis.docx