Sheet1VCR ENTERTAIMENT SDN BHDCVP WORKSHEETDATA RANGERMSELLING PRICE UNIT120.00VARIABLE COST PER UNIT90.00TOTAL FIXED COST90,000.00

.DATA FOR CVP WORKSHEET

NO OF UNITSFIXED COSTSVARIABLE COSTTOTAL COSTTOTAL SALESPROFIT/LOSS1,000.0090,000.0090,000.00180,000.00120,000.00-60,000.002,000.0090,000.00180,000.00270,000.00240,000.00-30,000.003,000.0090,000.00270,000.00360,000.00360,000.000.004,000.0090,000.00360,000.00450,000.00480,000.0030,000.005,000.0090,000.00450,000.00540,000.00600,000.0060,000.006,000.0090,000.00540,000.00630,000.00720,000.0090,000.00

Sheet2ENERGY MOON SDN BHDCVP WORKSHEETDATA RANGERMSELLING PRICE500VC PER UNIT250TOTAL FIXED COST500000NO OF UNITSFCVCTCTSP/L500500000125000625000250000-3750001000500000250000750000500000-2500001500500000375000875000750000-1250002000500000500000100000010000000250050000062500011250001250000125000300050000075000012500001500000250000

Sheet3