Families and Children for EmpowermentAnd Development Foundation2290 President Quirino Avenue, Paco, ManilaDate: October 27, 2009Projected Income Statement:
•
125 pcs Grocery Bags
•
Newspaper
•
Nylon Strap
•
14”x 16”x5”Sales:
•
75 pcs Grocery bags@ Php 100.00(Plain)Php 7,500.00
•
49 pcs Grocery Bags @ Php 200.00 (Female Image)Php 9,800.00
•
1 pc Grocery Bag @ Php 135.00 (Bongga Ini)Php 135.00Less returnsPhp____0__ Total Sales:Php 17,435.00Less:Production Cost:
•
Materials Cost
o
News Paper 62.5 kls x Php 10.00Php 625.00
o
Nylon Strap 2.5 rolls x Php 115.00Php 287.50
o
Rivets 15 packs x Php 50.00Php 750.00
o
Paints 9 bot x Php 50.00Php 450.00
o
Glue 1 Gal x Php 350.00Php 350.00
o
Acrylic 3 L x Php 150.00Php 450.00
•
Labor CostBags:
o
125 pcs x Php 50.00Php 6,250.00Painting:
o
49 pcs x Php 75.00 (Female Image)Php 3,675.00
o
1 pc x Php 25.00 (Bongga Ini)Php 25.00
•
Transportation Cost
o
Purchase/Delivery of ProductsPhp 500.00 Php 13,362.50
Net Income:Php 4,072.50
Prepared by:Albert EdquilaMED Coordinator
Leave a Comment