Sales at P 85 153000 1851300 2665872 4505323.

68
Per pack
Less: Cost of 765000 925650 1332936 2252661.84
sales at P 42.50
Gross profit 765000 925650 1332936 2252661.84
Less: 155700 171270 205524 267181.2
Marketing
Expenses
Less: 168360 185196 222235.2 288905.76
Operating
Expenses
Net Income 440940 569184 905176.8 1696574.88
Before Tax
Less: Income Tax 40235 72296 128794.2 326643.72
NET INCOME 400705 496888 776382.6 1369931.16