You are on page 1of 2

budgeted actual

no of units 20000 2000 18000 actual FLEXI BUDGET VARIA


SP 600 -20 620 no of units 18000 0
DM 75 1 74 revenue 11160000 -360000
DL 160 -2 162 dm 1332000 18000
dl 2916000 -36000

-378000
FLEXI BUDGET VARIA flexi SALES VOLUME VARI static
18000 -2000 U 20000
U 10800000 1200000 F 12000000
F 1350000 150000 F 1500000
U 2880000 320000 F 3200000

1670000

You might also like