You are on page 1of 2

Projected revenue

Types

Costing Projected
Daily
Projected Monthly Yearly
Volume Revenue Volume
Revenue Projected
Revenue
Daily
Monthly
Fried rice Cw/Hot
35.00
500
P 1,000
15,000 P30,000 P360,000.00
Choco
M-5.00
SP-40.00

Special
HaloHalo
Red
Curry
Chicken

C45.00
M-4.00
SP-49.00
C150.00

M-9.00

P14,000

42,000

750

P
1,500

22,500

P45,000 P 540,000.00

400

P
800

24,000

P48,000 P 576,000.00

30,000

P60,000 P 720,000.00

SP159.00
Beef
Barbeque
Ribs

C-59.00
M-10.00

Grilled
Shrimp
w/Spinach

C69.00

SP-69.00

500

M-10.00
SP-79.00

Total

P1,008,000.00

700

2,850

P
1,000
P
18,300

133,500

P84,000

P267,000

P3,204,000.00

Projected monthly revenue


Jan.
Revenue
Cost
Projected
Net
Profit
July

Feb.

Mar.

Apr.

May

Jun.

267,000.00 272,310.12 281,982.23 295,310.08 302,902.72

310,692.99

196,000.00 202,494.88 209,912.08 213,520.88 217,726.88

221,799.57

71,000.00

74,253.76

79,976.03

82,210.03

86,175.84

89,893.42

Aug.

Sep.

Oct.

Nov.

Dec.

Total:

314,110.32

317,653.06 320,583.15 323,833.15 327,988.33 331,833.83

224,644.56

227,582.06 230,898.47 234,982.75 237,782.80 241,171.05

90,465.75

93,071.00

97,878.10

99,088.73

102,981.18 107,810.88

P3,666,199.00
P2,658,515.00
P1,161,014.00

You might also like