Answer:
VARMIT B-GONE
BUDGETED INCOME STATEMENT
sales revenue ( 90%*1500*2.4*80%*$80) $207,360
Service cost :
variable cost $17280
Maintenance and repair 15,998
Depreciation <u> 42,000</u> <u> 75,278</u>
Gross profit 132,082
marketing and administrative cost :
Marketing (variable ) 10,440
administrative (fixed)(55,000*105%) 57,750
bad debt( 2%*207360) <u> 4,147 </u> <u> 72,337</u>
net income <u> 59,745</u>
Explanation:
service cost :
variable cost = (24,000/3600)*2592 = $17,280
maintenance and repairs = (22,000/3600)*2592 *101% = $15,998
Marketing cost = ($14,500/3600)*2592 = $10,440