Professional Documents
Culture Documents
Budgeting
Budgeting
Sales 1700000
Less: Variable Costs
Cost of Goods Sold:
Direct Materials 412200
Direct Labor 390000
Variable Overhead 160000
Fixed Overhead 128000 1090200
Contribution Margin 609800
Less: Selling and Administrative 212000
Net Operating Income 397800