Professional Documents
Culture Documents
Exel
Exel
Exel
case 1
variable cost=
20500+75000+100000
contibution sales-vc
500000-380000
120000
pv ratio 24%
BEP sales= 60000/24%
BEP sales= 60000/24% 25000
TOTAL
CASE 2 SALES COST PROFIT
PERIOD 1 39000 34800 4200
PERIOD 2 43000 4300 5400
CASE 3
PV RATIO=CNAGE IN PROFIT/CHANGE IN SALE
40000-20000/30000-20000 *1000
20%
CASE 4
SALES 5000000
PV RATIO 50%
MARGIN OF SAFTY 40%
TO FIND:BOP, PROFIT
PROFIT=MOS/PVRATIO 80%
prevised bep
BEP sales 275000
summary
period 1 period 2
contribution 11700 12900
variable cost 27300 30100
fc 7500 7500