Scribd Logo
Upload

Welcome to Scribd!

  • Assumptions and Financial Statement

    Uploaded by

    Bea Dela Penia
    4 views1 page
    The document outlines assumptions for income projections over 5 years for a business selling 4 sizes of products - Small, Medium, Large, and Bila-o. It provides assumptions for the price, number sold per day, daily income, monthly income, and annual income for each size and in total for each of the 5 years. The numbers increase each year, with more of each size sold at higher prices, resulting in higher total daily, monthly, and annual incomes projected over the 5 years.

    Original Description:

    Original Title

    ASSUMPTIONS AND FINANCIAL STATEMENT

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines assumptions for income projections over 5 years for a business selling 4 sizes of products - Small, Medium, Large, and Bila-o. It provides assumptions for the price, number sold per day, daily income, monthly income, and annual income for each size and in total for each of the 5 years. The numbers increase each year, with more of each size sold at higher prices, resulting in higher total daily, monthly, and annual incomes projected over the 5 years.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views1 page

    Assumptions and Financial Statement

    Uploaded by

    Bea Dela Penia
    The document outlines assumptions for income projections over 5 years for a business selling 4 sizes of products - Small, Medium, Large, and Bila-o. It provides assumptions for the price, number sold per day, daily income, monthly income, and annual income for each size and in total for each of the 5 years. The numbers increase each year, with more of each size sold at higher prices, resulting in higher total daily, monthly, and annual incomes projected over the 5 years.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Assumptions

    Size Price Sold per day Daily Income Monthly Income 1st Year Income
    Small ₱30.00 100 pcs ₱3,000.00 ₱90,000.00 ₱1,080,000.00
    Medium ₱45.00 100 pcs ₱4,500.00 ₱135,000.00 ₱1,620,000.00
    Large ₱75.00 50 pcs ₱3,750.00 ₱112,500.00 ₱1,350,000.00
    Bila-o ₱260.00 20 pcs ₱5,200.00 ₱156,000.00 ₱1,872,000.00
    Total 270 pcs ₱16.450.00 ₱493,500.00 ₱5,924,000.00
    Size Price Sold per day Daily Income Monthly Income 2nd Year Income
    Small ₱35.00 125 pcs ₱4,375.00 ₱131,250.00 ₱1,575,000.00
    Medium ₱50.00 110 pcs ₱5,500.00 ₱165,000.00 ₱1,980,000.00
    Large ₱80.00 60 pcs ₱4,800.00 ₱144,000.00 ₱1,728,000.00
    Bila-o ₱265.00 25 pcs ₱6,625.00 ₱198,750.00 ₱2,385,000.00
    Total 320 pcs ₱21,300.00 ₱639,000.00 ₱7,668,000.00
    Size Price Sold per day Daily Income Monthly Income 3rd Year Income
    Small ₱40.00 150 pcs ₱6,000.00 ₱180,000.00 ₱2,160,000.00
    Medium ₱55.00 125 pcs ₱6,875.00 ₱206,250.00 ₱2,475,000.00
    Large ₱85.00 80 pcs ₱6,800.00 ₱204,000.00 ₱2,448,000.00
    Bila-o ₱270.00 30 pcs ₱8,100.00 ₱243,000.00 ₱2,916,000.00
    Total 385 pcs ₱27,775.00 ₱833,250.00 ₱9,999,000.00
    Size Price Sold per day Daily Income Monthly Income 4th Year Income
    Small ₱45.00 175 pcs ₱7,875.00 ₱236,250.00 ₱2,835,000.00
    Medium ₱60.00 135 pcs ₱8,100.00 ₱243,000.00 ₱2,916,000.00
    Large ₱90.00 90pcs ₱8,100.00 ₱243,000.00 ₱2,916,000.00
    Bila-o ₱275.00 35 pcs ₱9,625.00 ₱288,750.00 ₱3,465,000.00
    Total 435 pcs ₱33,700.00 ₱1,011,000.00 ₱12,132,000.00
    Size Price Sold per day Daily Income Monthly Income 5th Year Income
    Small ₱50.00 200 pcs ₱10,000.00 ₱300,000.00 ₱3,600,000.00
    Medium ₱65.00 150 pcs ₱9,750.00 ₱292,500.00 ₱3,510,000.00
    Large ₱95.00 100pcs ₱9,500.00 ₱385,000.00 ₱3,420,000.00
    Bila-o ₱280.00 40pcs ₱11,200.00 ₱336,000.00 ₱4,032,000.00
    Total 490 pcs ₱40,450.00 ₱1,213,000.00 ₱14,562,000.00

    You might also like