You are on page 1of 1

Revenue (B2B Quantity Price Total

Sales of Edibles 260000 70 18200000


Total Revenue

Variable Costs
Component Costs 260000 30 7800000
Finishing Costs 260000 25 6500000
Shipping by air 260000 3 780000

Total Variable Costs: 58 15080000

Gross Margin 12 3120000

Fixed Costs/Operating Expenses


Depreciation 780000
Fixed costs 498000
Insurance 200000
License or R&D 200000
Methods Improvement 200000
Market Research 100000

Total Fixed Costs/OE 1978000

Net Earnings 1142000

You might also like