Professional Documents
Culture Documents
net income. In performing this analysis, there are several assumptions made, including:
0 Sales price per unit is constant. 0 Variable costs per unit are constant. 0 Total fixed costs are constant. 0 Everything produced is sold. 0 Costs are only affected because activity changes. 0 If a company sells more than one product, they
Break-even point
Targeted income
Product List
Tea dust Sugar Milk Oil Water bottle Cake Banana Sweet Biscuit Glass Stove Box Chair & Bench Water purifying machine Tea pot Electricity Light Rent
Variable Cost
Product: Tea dust Sugar Milk Oil Water bottle Cake Banana Sweets Biscuit Total Purchasing cost 3,400/2,700/7,200/3,000/2,400/6,000/9,000/1,650/2,100/37,450/-
Fixed Cost
Product: Glass Stove Burner Box Chair & Bench Water Purifier Machine Electricity Bill Expense Tea Pot Electric Bulb Rent Expense Total Cost 180/1,800/600/1,150/7,400/200/600/200/2,000/14,130/-
Unit of Production
Item Tea Cake Banana Sweets Per day 200cup 52 pieces 100 pieces 35 pieces Month 6,000 cups 1,560 pieces 3,000 pieces 1,050 pieces 60 bottle 1500 pieces Unit Price 5.0/cup 5.00/piece 5.00/piece 3.00/sweet 55.00/jar 3.00/unit Selling Price 30,000 7,800 15,000 3,150 3,300 4,500 63,750
Analysis
Total Selling Unit 13170 Selling price per unit (63,750/13,170) = 4.8405/- per unit Variable cost per unit (37450/13170) = 2.8435/- per unit Fixed Cost 14130 Taka Contribution Margin (4.8405-2.8435) = 1.9969/- per unit
CVP Analysis
Net Operating Income C/M Ratio BEP Unit Sales BEP Sales Volume Degree of operating leverage 12170 39.9938% 7076 unit Tk. 32,250.6704 2.16105 times