100 set x P30 = P 3000

Per Day Per Month Per Year

Sales P 300 P 90,000 P 1,080

Raw Materials/Day = P 1,551.3

Per Day Per Month Per Year

Cost of Sales P 1,551.3 P 46,539 P 558,468

Payroll = 2 person / P350 each

Per Day Per Month Per Year

Payroll P 700 P 21,000 P 252,000

Utility Expense

Cost Per Year

Water P 800 P 9,600
Electricity 2,500 30,000
Gas 550 550

TOTAL :P 40,150

Rent Expense

P 1000 x 12 months

P 12,000 yearly