You are on page 1of 1

Selling Price

Year Increase Selling Price


2018 - 6
2019 15% 6.9
2020 15% 7.935

Sales
Year Increase Unit Total
2018 - 30*365 10950
2019 10% - 12045
2020 10% - 13249.5

MOH
Year Increase Selling Price
2018 - 75120
2019 12% 84134.4
2020 12% 96754.56

Selling and Adminitrative


Year Increase Selling Price
2018 - 75120
2019 4% 78124.8
2020 4% 81249.792

Labor
Year Increase Selling Price
2018 - -
2019 8% 1
2020 8% 1.08

RM
Year Increase Selling Price
2018 - -
2019 10% 1
2020 10% 1.1

You might also like