Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

AMINABEN HUSENKHAN JAT

142, MUSLIM VAS, OPP PRIMARY SCHOOL, GEDIYA, DASADA, DASADA-382745, GUJARAT
AMINABEN HUSENKHAN JAT
BREAK EVEN ANALYSIS

Base Year : 2024 / MANUFACTURER


Amount in Rupees
PARTICULARS ESTIMATED PROJECTED YEARS
31/03/2024 31/03/2025 31/03/2026 31/03/2027 31/03/2028
A. Sales 48782000 64458000 77562000 80512000 83562000
B. Variable Cost
1. Total Cost of Goods sold- Fixed Direct Expenses 30609855 37868241 41534513 39616779 37947558
2. Other Variable Expenses 0 0 0 0 0
3. Total of B 30609855 37868241 41534513 39616779 37947558
C. Contribution(A-B) 18172145 26589759 36027487 40895221 45614442
D. P/V Ratio 37.2517424459842 41.2512938657731 46.4499200639488 50.7939450019873 54.5875421842464
E. Break Even Sales(In Value) 15930871.98164 15411492.2811545 13392221.8626767 12003020.162662 11011700.4530289

PREPARED BY -KISHANKUMAR DHIRAJLAL TILVA Page : 1

You might also like