You are on page 1of 4

profit and loss acount

Particulars Amount
opening stock 709259241
closing stock of products 2264712
Finished products 706994529

Purchase Account 6799345432.65


other purchases 367808011.49
purchase of milk and milk products 6431537421.16
713616657.07
direct expenses
AG-Marking Ghee 340840
chemicl & detergents exp 10590729.1
chilling charges of milk 4245642
city supply dock exp 6063120
city supply (packing) 11812342
consultancy expenses 382000
consumption of gas 401386688.88
consumption of fuel 42412707.12
electricity expenses 72660787.7
freight inward 1982498
ghee manufacturing expenses 4450523
ingredients consumed 6733862.67
lab.expenses 10053653.72
liquid nitrogen gas 1292192.9
other cons. Store consumed 9298438.12
packing charges WMP 753108
packing mat. Cons. Kheer 2682227.02
packing mat. Cons. Curd 45256769.43
packing mat. Cons.ghee 41020829.46
packing mat. Cons. Lassi 6035973.61
packing mat. Cons. Milk cake 23270.68
packing mat. Cons. Paneer 35566.15
packing mat. Cons.sachet rolls 62302953.88
packing mat. Cons.S.M.P 14650546.08
packing mat. Cons.table butter 5030309.35
packing mat. Cons.W.M.P 14350080.49
SMP manufacrturing expenses 16097042
storage charges of butter 2449806
storage charges of S.M.P 8096729
testing fee 697496
transportation of milk 91219151
uniform& liveries 182801
wages to service povider(labour) 103156220.64
wages to workers(casual) 6971343
wages to workers regular 63292797

gross profit c/o 405866785.86


8628088116.58

Indirect expenses 362441546.39


administerative expenses 8279270.16
establishment expenses 70856060
finance charges 15426727.99
operational expenses 174036997.34
R&M expenses 49989966.9
bonus to staff 134515
chilling charge of finished products 454152
depreciation 39219662
EX-gratia death 300000
group insurance charges 1607994
insurance marine 159797
NCDFI supervision charges 1741609
rent paid for store 234795

net profit 57961608.23

total 420403154.62
fit and loss acount
Particulars Amount
sales accounts 7944791686.09
consignee sale 12603903.4
sale of milk 4554133151.54
other sales 387785379.98
sale of milk products 2990269251.17
683296430.49
closing stock 683296430.49
closing stock of products 8410069
finished products 674886361.49
8628088116.58

gross profit b/f 405866785.86

indirect incomes 14536368.76


MISC.income 14536368.76

420403154.62

You might also like