You are on page 1of 2

FINANCIAL PLAN

PRODUCTION BUDGET

Start-Up Cost

Direct Materials Php 315

Direct Labor Php 0

Packaging Expense Php 200

Total Start-Up Cost Php 515

Overhead Expense

Transportation Cost Php 50.00

Cookie Molder Php 38.00

Total Overhead Expense Php 88.00

TOTAL PRODUCTION BUDGET Php 603

ºCapital: Php 2 000 000


(cash on hand)

ºBuilding: Php 1 000 000


(materials and supplies plus pay for workers)

ºAppliances and Equipment: Php 500 000

ºUtensils: Php 100 000


(food service)

ºClothing: Php 5 000


(for staff)

ºPantry Stock: Php 100 000


(start up)
*The rest is miscellaneous like office supplies.

ºDaily Profit: an average amount of Php 5 000

ºMonthly: Gross Income of Php 150 000

ºNet Income: Php 90 000

ºYearly Gross: Php 1 800 000

ºNet: Php 1 080 000

You might also like