Tea CVP Analysis
-
Upload
anandganpaa -
Category
Documents
-
view
146 -
download
3
Transcript of Tea CVP Analysis
![Page 1: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/1.jpg)
FIRST ASSIGNMENT
![Page 2: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/2.jpg)
INTRODUCTION
Location : Bagh Amberpet Business : Tea Shop Total Cost Total Sales Break-Even Analysis Effect on Break-Even Point with
respect to changes in revenue and cost.
![Page 3: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/3.jpg)
TEA LEAVESMILKSUGARWATERGAS
![Page 4: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/4.jpg)
FIXED COST Fixed costs are
business expenses that are not dependent on the level of activities of the business
Ex : rent of shop, electricity, etc…
VARIABLE COST Variable costs are
business expenses that change in proportion to the level of activities of a business.
Ex : milk ,sugar, tea leaves.
![Page 5: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/5.jpg)
He invested Rs.20,000 for Trolly.
He invested Rs.4,000 for gas cylinder, gas stove and glasses.
![Page 6: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/6.jpg)
Cost of cylinder is Rs.840, which ends in 4 days.
Water is free of cost.Cost is calculated on per day basis.
Depreciation is charged at 10% per annum on trolly and gas stove.
![Page 7: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/7.jpg)
FIXED COST
Rent Rs.300
Electricity Rs.15
Gas Cylinder Rs.210
Depreciation Trolly
Rs.5.5 Gas stove
Rs.1
VARIABLE COST
Milk 20 litres @ Rs.26 per litre =
Rs.520 Sugar 5 kg @ Rs.26 per kg =
Rs.130 Tea leaves 0.5 kg @ Rs.170 per kg =
Rs.85
![Page 8: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/8.jpg)
Total Fixed cost for one day = Rent + Electricity + Gas
cylinder + Depreciation
= 300 + 15 + 210 + 6.5
= Rs.531.5 Fixed cost per unit = Total Fixed
cost/Total no.of units=531.5/400=Rs.1.32875
![Page 9: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/9.jpg)
Total variable cost for one day = Milk +
Sugar + Tea leaves = 520 + 130
+ 85 = Rs.735
![Page 10: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/10.jpg)
He sells 400 cups of tea everyday at Rs. 4 per cups
Cost of milk per unit = Cost of milk /Total cups of tea sold
= 520 / 400 = 1.3 Rs per unit
Cost of sugar per unit = Cost of sugar/Total cup of tea sold
= 130 / 400 = 0.325 Rs. per unit
Cost of tea leaves per unit = Cost of tea leaves / Total cups
of tea sold = 85 / 400 = 0.2125 Rs. per
unit
![Page 11: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/11.jpg)
Variable Cost per unit = Rs. 1.3 + Rs. 0.325 + Rs. 0.2125 = Rs. 1.8375
(OR)
Variable Cost per unit = Total variable cost/Total no. of units = Rs.
735/ 400 cups
= Rs. 1.8375
![Page 12: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/12.jpg)
He sells 400 cups of tea everyday at Rs. 4 per cup of tea.
Total Sales = 400 cups x Rs.4 = Rs.1,600
![Page 13: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/13.jpg)
Calculation is done on per day basis
He sells 400 cups of tea everyday at Rs. 4 per cups
Total cost = Variable Cost + Fixed Cost
= 735 + 531.5 = Rs.1266.5 Total profit = Total sales – Total cost = 1600 – 1266.5 = Rs.333.5
![Page 14: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/14.jpg)
Contribution = Sales – Variable Cost = 1600 – 735 = Rs.865
Contribution Per Unit = Contribution/No. of Units sold
= 865 / 400 = Rs.2.1625
per unit
![Page 15: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/15.jpg)
This ratio indicates the relationship between contribution and sales.
PV ratio can be enhanced by either reduction in variable expenses or increase in sale price or both.
P/V Ratio = Contribution x 100 Sales P/V ratio = (865/1600) x 100 = 54.06%
![Page 16: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/16.jpg)
The break-even point (BEP) is the point at which cost of expenses and revenue are equal that is there is no net loss or gain.
Break Even Point = Fixed Cost/Contribution
(in units) Per unit = 531.5 / 2.1625
= 246 units
Break Even Point = Fixed Cost/PV Ratio
(in rupees) = 531.5/54.06% = Rs.983.167
![Page 17: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/17.jpg)
1600
1266.5
984
531.5
246 400
TR
TC
UNITS
CO
ST
/RE
VE
NU
E
V C=Rs.735
FC
BREAK-EVEN POINT
PROFIT=Rs.333.5
![Page 18: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/18.jpg)
Contribution = Revenue – Variable cost
Break even point = Fixed cost / Contribution per unit
Increase in the revenue will increase the contribution and hence decrease the break even point
Decrease in the revenue will decrease the contribution and hence increase the break even point
![Page 19: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/19.jpg)
TR
TC1266.5
984
246 >246
TR1 TR2
FC
UNITS
<246
CO
ST
/RE
VE
NU
E
![Page 20: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/20.jpg)
Contribution = Revenue – variable cost
Break even point = Fixed cost / Contribution per unit
Increase in the cost (either variable or fixed cost ) will cause an increase in the break even point.
Decrease in the cost (either variable or fixed cost) will cause a decrease in the break even point.
![Page 21: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/21.jpg)
<246 246 >246
UNITS
CO
ST
/RE
VE
NU
E
TR
TC1
TC2
TC
![Page 22: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/22.jpg)
AbhasAnurag DeepthiHansitaLavakusha Maleshwari
![Page 23: Tea CVP Analysis](https://reader033.fdocuments.in/reader033/viewer/2022061118/54693c16af79594f098b4adf/html5/thumbnails/23.jpg)