Required: Complete the following chart using the following information:

Scenarios	Original	Scenario 1	Scenario 2
Percent change
Unit Sales Price	1	0.9	0.85
Sales Volume	1	1.36	1.44
Unit Variable Costs	1	0.9825	0.978
Fixed Cost	1	1	1.015
Unit Sales Price	23	20.7	19.55
Unit Variable Costs	4.95	4.8634	4.8411
Fixed Cost	1,352,000	1,352,000	1,372,000
Number of Units Sold		162,000
Target Profit		1,600,000
	Original	Scenario 1	Scenario 2
Sales	3,726,000	4,560,624	4,560,624
- Variable Costs	801,900	1,071,499	1,129,332
= Contribution Margin	2,924,100	3,489,125	3,431,292
- Fixed Costs	1,352,000	1,352,000	1,372,000
= Profit	1,572,100	2,137,125	2,059,292
Unit Contribution Margin	18.05	15.8366	14.7089
Unit Contribution Margin Ratio	78.4783%	76.5054%	75.2373%
Breakeven Units
Breakeven Sales Dollars
Breakeven Units With Target Profit
Breakeven Sales With Target Profit
Margin of Safety Dollars
Margin of Safety Ratio
Degree of Operating Leverage
% Change in Profit
New Operating Profit