Variance Analysis - Complete Strictly Confidential

Table of Contents
#VALUE!

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.

All rights reserved.  The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected under international copyright and trademark laws.  
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, recording, or other electronic or mechanical methods,
© Corporate Finance Institute. All rights reserved. 

Variance Analysis

Variance Δ
Budget Actual % Value Impact

This chart isn't available in

Volume 50,000 46,052 -7.9% (3,948) (414,540)
Price 105 108 +2.9% 3 138,156 Editing this shape or savin
Revenue 5,250,000 4,973,616 -5.3% (276,384) permanently break the cha

Variable Costs 3,500,000 3,558,961 +1.7% 58,961 (58,961)

Per unit 70 77 +10.4% 7

Fixed Costs 1,000,000 900,540 -9.9% (99,460) 99,460

Per unit 20 20 -2.2% (0)

Profit 750,000 514,115 -31.5% (235,885) (235,885)

Per unit 15 11 -25.6% (4)

Waterfall Chart
Budget 750,000
Volume (414,540)
Price 138,156
Variable Costs (58,961)
Fixed Costs 99,460
Actual 514,115

Check -
 Variance Analysis Output

This chart isn't available in your version of Excel.

Editing this shape or saving this workbook into a different file format will
permanently break the chart.