Sei sulla pagina 1di 4

Molded Fiber Glass Companies

Selected Financial Information


Month #1
Net Revenues

2,000,000

Total Materials

710,000

Total Labor

130,000

Scrap
Manufacturing
Engineering
Depreciation
Selling General & Administrative
CLAC
Total Operating Expenses

43,000
410,000
30,000
45,000
175,000
84,000

Inventory Balance

1,500,000

COGS

1,368,000

Direct Margin

1,117,000

Direct Margin %age


Gross Margin
Gross Margin %age
Total Operating Expenses
Operating Income Break-Even Level of Sales
Operating profit to be generated

55.85%
632,000
31.60%
744,000
1,332,140
373,000

Inventory turnover for the period Month # 1 thru Month # 4

3.20

Inventory turnover from above annualized

9.61

Month #2

Month #3

Month #4

2,100,000

2,200,000

1,900,000

750,000

740,000

675,000

145,000

135,000

120,000

50,000

45,000

60,000

440,000
35,000
45,000
180,000
90,000

420,000
33,000
50,000
185,000
85,000

410,000
36,000
50,000
170,000
75,000

1,600,000

1,800,000

2,000,000

1,465,000

1,423,000

1,351,000

Month #1
Month # 1
Month #1
Month # 1
Month #1
Month # 1
Month # 1

Molded Fiber Glass Companies


Selected Financial Information
Month #1
Net Revenues

Month #2

Month #3

Month #4

2,000,000

2,100,000

2,200,000

1,900,000

Total Materials

710,000

750,000

740,000

675,000

Total Labor

130,000

145,000

135,000

120,000

43,000

50,000

45,000

60,000

410,000
30,000
45,000
175,000
84,000

440,000
35,000
45,000
180,000
90,000

420,000
33,000
50,000
185,000
85,000

410,000
36,000
50,000
170,000
75,000

Inventory Balance

1,500,000

1,600,000

1,800,000

2,000,000

COGS

1,368,000

1,465,000

1,423,000

1,351,000

Scrap
Manufacturing
Engineering
Depreciation
Selling General & Administrative
CLAC
Total Operating Expenses

Direct Margin

Month #1

Direct Margin %age

Month # 1

Gross Margin

Month #1

Gross Margin %age

Month # 1

Total Operating Expenses

Month #1

Operating Income Break-Even Level of Sales

Month # 1

Operating profit to be generated

Month # 1

Inventory turnover for the period Month # 1 thru Month # 4


Inventory turnover from above annualized

Potrebbero piacerti anche