You are on page 1of 1

Manufacture Outsource

Sale 33,333 -
Manufacture 100,000 100,000
Total 133,333 100,000

Revenue $ 33.00 $ 1,099,989 $ -


VC 18.80 (2,506,660) 28.00 (2,800,000)
Fixed overhead 7.20 (959,998) (250,000)
Divisional costs (533,333) -

Net cost $ (2,900,002) $ (3,050,000)

Difference $ (149,998)

You might also like