Professional Documents
Culture Documents
Working Capital:
It is always advisable to get working capital from a financial institution so that it can give necessary credit period
for its customers.
Costs:
Cost of Glass bottle manufacturing plant is taken from the exhibit 1
Total Expenses in operating the plant
108.1 crores INR
Operating Profit in Glass bottles
25.9 Crores INR
Exhibit 1: Pro-Forma Income Statement Diversifying the Product Portfolio
REVENUE
Gross sales
Less credit Sales and returns
Net Sales
COST OF SALES
Beginning inventory
INR 120.00
Total Goods Available
INR 360.00
Total Cost of Goods Sold
2012
INR 650.00
INR 200.00
INR 450.00
2013
INR 700.00
INR 230.00
INR 470.00
2014
INR 850.00
INR 310.00
INR 440.00
2015
INR 900.00
INR 320.00
INR 580.00
INR 350.00
INR 120.00
INR 470.00
INR 388.00
INR 110.00
INR 360.00
INR 165.00
INR 525.00
INR 420.00
INR 105.00
INR 420.00
INR 385.00
INR 605.00
INR 435.00
INR 170.00
INR 435.00
INR 490.00
INR 625.00
INR 440.00
INR 185.00
INR 140.00
INR 265.00
In crores
In crores
Out of 11% of the 84 billion $Packaging industry the company
INR 370.00
In crores
INR 395.00
In crores
UOM
Bottles
Units
Bottle Caps
Bottle Paintings
References:
Selling
Price
Product
Cost
Gross
Profit
5,500.00
4,130.88
1,369.12
6,000.00
4,968.16
1,031.84
4,500.00
3,621.31
878.69
Units
Units