Financial Data

A. Financial forecast for 30 days product selling

HAIR SCARF
DAY1
Product: HAIR SCARF
Capital: 250
Expenses:
Garter: 2m P40
Tela: 1 yard P 75
Total: P115
No. of product: 20
Price: P45
Total sales: 900-115
Profit: P785

DAY8
Product: HAIR SCARF
Capital:P5274
Expenses:
Garter: 3m P60
Tela:1 ½yard P113
Total:P173
No. of product: 30
Price: P45
Total sales: 1350-173
Profit:P1177
DAY15
Product: HAIR SCARF
Capital: P12302
Expenses:
Garter: 3m P60
Tela: 1½ yard P113
Total:P173
No. of product: 30
Price: P45
Total sales: 1350-173
Profit:P1177
DAY22
Product: HAIR SCARF
Capital:P18328
Expenses:
Garter:2m P40
Tela: 1yard P75
Total: P115
No. of product:20
Price: P45
Total sales: 900-115
Profit:P785
DAY30
Product:HAIR SCARF
Capital:P22008
Expenses:
Garter:1m P20
Tela:½yard P38
Total:P58
No. of product:10
Price:P45
Total sales:450-58
Profit:P392

HAIR BANDS
DAY1
Product:HAIRBANDS
Capital:P100
Expenses:
Cloth:1yard P75
No. of Product: 10
Price: 20
Total sales:200-75
Profit:125
DAY8
Product:HAIRBANDS
Capital:P450
Expenses:
Cloth:1yard P75
No. of Product: 10
Price: 20
Total sales:200-75
Profit:125

DAY15
Product:HAIRBANDS
Capital:P800
Expenses:
Cloth:1yard P75
No. of Product: 10
Price: 20
Total sales:200-75
Profit:125

DAY22
Product:HAIRBANDS
Capital:P1150
Expenses:
Cloth:1yard P75
No. of Product: 10
Price: 20
Total sales:200-75
Profit:125

DAY30
Product:HAIRBANDS
Capital:P1550
Expenses:
Cloth:1yard P75
No. of Product: 10
Price: 20
Total sales:200-75
Profit:125

BRACELET
DAY1
Product:Bracelet
Capital: P150
Expenses:
Beads:200pcs P68
String:10m P15
Popsicle stick:P25
No. of product:10
Price:P30
Total sales:300-108
Profit:192
DAY8
Product:Bracelet
Capital: P738
Expenses:
Beads:200pcs P68
String:10m P15
Popsicle stick:P25
No. of product:10
Price:P30
Total sales:300-108
Profit:192
DAY15
Product:Bracelet
Capital: P1326
Expenses:
Beads:200pcs P68
String:10m P15
Popsicle stick:P25
No. of product:10
Price:P30
Total sales:300-108
Profit:192
DAY22
Product:Bracelet
Capital: P1914
Expenses:
Beads:200pcs P68
String:10m P15
Popsicle stick:P25
No. of product:10
Price:P30
Total sales:300-108
Profit:192

DAY30
Product:Bracelet
Capital: P2586
Expenses:
Beads:200pcs P68
String:10m P15
Popsicle stick:P25
No. of product:10
Price:P30
Total sales:300-108
Profit:192

JEWELRY HOLDER
DAY1
Product:PERSONALIZED DRAWSTRING BAG
Capital:P250
Expenses:
Katsa: N/A
Screen: 1 yard P120
Paint: 120ml P60
Paint brush: 1 P20
String:10m P20
Total: P200
No. of product: 10
Price: P100
Total sales: 1000-200
Profit: P800
DAY8
Product:JEWELRY HOLDER
Capital:P4450
Expenses:
Katsa: N/A
Screen: 1 yard P120
Paint: 120ml P60
Paint brush: 1 P20
String:10m P20
Total: P200
No. of product: 10
Price: P100
Total sales: 1000-200
Profit: P800
DAY15
Product:JEWELRY HOLDER
Capital:P9650
Expenses:
Katsa: N/A
Screen: 1 yard P120
Paint: 120ml P60
Paint brush: 1 P20
String:10m P20
Total: P200
No. of product:20small
5 large
Price: P50(S) P100(L)
Total sales: 1500-200
Profit: P1300
DAY22
Product:JEWELRY HOLDER
Capital:P16975
Expenses:
Katsa: N/A
Screen: 1 yard P120
Paint: 120ml P60
Paint brush: 1 P20
String:10m P20
Total: P200
No. of product: 10(S)
5(M)
5(L)
Price:P50(S)
P75(M)
P100(L)
Total sales: 1375-200
Profit: P1175
DAY30
Product:JEWELRY HOLDER
Capital:P24775
Expenses:
Katsa: N/A
Screen: 1 yard P120
Paint: 120ml P60
Paint brush: 1 P20
String:10m P20
Total: P200
No. of product: 10(S)
5(M)
5(L)
Price:P50(S)
P75(M)
P100(L)
Total sales: 1375-200
Profit: P1175

NAIL ART
DAY1
Product: NAIL ART
Capital:P100
Expenses:
Nailpolish:3 P60
Nail press:100pcs P20
No. of Product: 100
Price:5
Total sales:500-80
Profit:P420
DAY8
Product:
Capital:P2480
Expenses:
Nailpolish:3 P60
Nail press:100pcs P20
No. of Product: 100
Price:5
Total sales:500-80
Profit:P420

DAY15
Product: NAIL ART
Capital:P4860
Expenses:
Nailpolish:3 P60
Nail press:100pcs P20
No. of Product: 100
Price:5
Total sales:500-80
Profit:P420

DAY22
Product: NAIL ART
Capital:P6670
Expenses:
Nailpolish:2 P40
Nail press:50pcs P10
No. of Product: 50
Price:5
Total sales:250-50
Profit:P200

DAY30
Product: NAIL ART
Capital:P7870
Expenses:
Nailpolish:2 P40
Nail press:50pcs P10
No. of Product: 50
Price:5
Total sales:250-50
Profit:P200