Beruflich Dokumente
Kultur Dokumente
25,000.00
250,000.00
50,000.00
23,000.00
348,000.00
-
4,000.00
32,000.00
129,600.00
7,750.00
173,350.00
Total
521,350.00
521,350.00
Pre-Operating Expenses
Permits and licenses
Advance rental & deposits
Purchases - Raw Materials
Factory, selling & office supplies
Total
Add: 10% contingency
TOTAL PROJECT COST
Manufacturing Business
OR
25,000.00
250,000.00
50,000.00
23,000.00
348,000.00
4,000.00
32,000.00
129,600.00
7,750.00
869,350.00
86,935.00
956,285.00
Manufacturing Business
ABC MANUFACTURING
Projected Cash Flow Statement
Five-Year Period
Pre-Operating
CASH INFLOWS:
Capital, beginning
Net Sales
Collection of Receivables
Total
CASH OUTFLOWS:
Factory Bldg Improvements
Factory & Office Machines
Factory Vehicle
Factory & Office Equipment
Office Furniture and Fixtures
Purchases-Raw Materials
Permits and licenses
Advance rental & deposits
Supplies
Salaries and wages
SSS & Philhealth
Light
Water
Communications
Transportation-office
Delivery expenses
Repair & Maintenance
Income Tax
Withdrawals
Miscellaneous-office expenses
Total
NET CASH FLOW
Add: Cash balance, beginning
CASH BALANCE, END
25,000.00
250,000.00
50,000.00
23,000.00
348,000.00
129,600.00
4,000.00
32,000.00
7,750.00
869,350.00
(869,350.00)
(869,350.00)
Year 1
Year 2
Year 3
Year 4
1,466,325.00
1,466,325.00
1,770,587.44
162,925.00
1,933,512.44
2,049,070.05
196,731.94
2,245,801.99
2,366,888.09
227,674.45
2,594,562.54
2,280,400.00
200,000.00
28,250.00
480,000.00
35,958.00
84,000.00
14,400.00
21,600.00
18,000.00
30,000.00
20,000.00
12,000.00
3,224,608.00
(1,758,283.00)
(869,350.00)
(2,627,633.00)
2,640,500.00
10,000.00
264,000.00
39,600.00
480,000.00
35,958.00
92,400.00
15,840.00
23,760.00
19,800.00
33,000.00
21,000.00
20,000.00
12,000.00
3,707,858.00
(1,774,345.56)
(2,627,633.00)
(4,401,978.56)
2,904,525.00
11,000.00
290,400.00
43,560.00
528,000.00
39,553.80
101,640.00
17,424.00
26,136.00
21,780.00
36,300.00
23,100.00
(350,626.46)
20,000.00
12,000.00
3,724,792.34
(1,478,990.35)
(4,401,978.56)
(5,880,968.91)
3,194,951.25
12,100.00
319,440.00
47,916.00
528,000.00
39,553.80
111,804.00
19,166.40
28,749.60
23,958.00
39,930.00
25,410.00
(559,127.14)
20,000.00
12,000.00
3,863,851.91
(1,269,289.37)
(5,880,968.91)
(7,150,258.28)
Manufacturing Business
Notes:
1
2
3
4
5
6
7
Purchases-Raw Materials
Adavance rental & deposits
Supplies
Salaries and wages
SSS & Philhealth
Light, water, transportation
repair and maintenance
Manufacturing Business
C MANUFACTURING
ed Cash Flow Statement
Five-Year Period
Year 5
2,733,766.88
262,987.57
2,996,754.45
3,514,418.81
13,310.00
351,384.00
52,707.60
580,800.00
43,509.18
122,984.40
21,083.04
31,624.56
26,353.80
43,923.00
27,951.00
(554,671.27)
20,000.00
12,000.00
4,307,378.12
(1,310,623.68)
(7,150,258.28)
(8,460,881.96)
Manufacturing Business
ABC MANUFACTURING
Statement of Cost of Goods Manufactured
Five-Year Period
Direct Materials
Direct Labor
Manufacturing Overhead
Rental
Supplies
SSS & Philhealth
Light
Water
Communications
Depreciation
Repair and Maintenance
Manufacturing Costs
Add:
Work-in-Process, beginning
Total Cost of Goods Placed in Process
Less:
Work-in-Process, ending
Cost of Goods Manufactured
Manufacturing Cost
Annual production in units
Unit Production Cost
Year 1
Year 2
Year 3
Year 4
Year 5
2,400,000.00
120,000.00
2,640,000.00
120,000.00
2,904,000.00
132,000.00
3,194,400.00
132,000.00
3,513,840.00
145,200.00
48,000.00
13,950.00
9,019.20
50,400.00
8,640.00
5,400.00
88,328.57
2,743,737.77
2,743,737.77
20,000.00
2,723,737.77
52,800.00
15,345.00
9,019.20
55,440.00
9,504.00
5,940.00
88,328.57
17,100.00
3,013,476.77
20,000.00
3,033,476.77
20,000.00
3,013,476.77
58,080.00
16,879.50
9,921.12
60,984.00
10,454.40
6,534.00
88,328.57
18,810.00
3,305,991.59
20,000.00
3,325,991.59
20,000.00
3,305,991.59
63,888.00
18,567.45
9,921.12
67,082.40
11,499.84
7,187.40
88,328.57
20,691.00
3,613,565.78
20,000.00
3,633,565.78
20,000.00
3,613,565.78
70,276.80
20,424.20
10,913.23
73,790.64
12,649.82
7,906.14
88,328.57
22,760.10
3,966,089.50
20,000.00
3,986,089.50
20,000.00
3,966,089.50
2,743,737.77
3,500.00
3,013,476.77
3,850.00
3,305,991.59
4,235.00
3,613,565.78
4,658.50
3,966,089.50
5,124.35
783.93
782.72
780.64
775.69
773.97
Note/s:
1 There is no work-in-process beginning in year 1.
2 Work-in-process ending is estimated at P 20,000 every year.
Manufacturing Business
ABC MANUFACTURING
Projected Income Statement
Five-Year Period
Revenues
Sales
less: Sales Returns & Allow.
Net Sales
Cost of Sales
Finished Goods, beginning
Add: Cost of Goods Manufactured
Cost of goods available for sale
Less: Finished Goods, ending
Gross Income
Operating Expenses
Selling & Administrattive Expenses
Permits and licenses
Rental
Supplies
Salaries and wages
SSS & Philhealth
Light
Water
Communications
Transportation-office
Delivery expenses
Bad Debts
Depreciation
Repair and Maintenance
Miscellaneous-office expenses
Total
Net Income before Tax
Less: Income Tax
NET INCOME
Notes:
1 Sales and Sales returns
2 finished goods inventory &
cost of goods manufactured
3 operating expenses
Year 1
1,662,500.00
33,250.00
1,629,250.00
Year 2
100%
2,007,468.75
40,149.38
1,967,319.38
2,723,737.77
2,723,737.77
137,186.89
2,586,550.88
(957,300.88)
0%
167%
167%
8%
159%
-59%
4,000.00
48,000.00
79,050.00
360,000.00
26,938.80
33,600.00
5,760.00
16,200.00
18,000.00
30,000.00
8,146.25
23,464.29
12,000.00
665,159.34
(1,622,460.22)
(1,622,460.22)
0%
3%
5%
22%
2%
2%
0%
1%
1%
2%
1%
1%
0%
1%
41%
-100%
0%
-100%
refer to schedule
refer to schedule
refer to schedule
Year 3
100%
2,323,208.67
46,464.17
2,276,744.50
137,186.89
3,013,476.77
3,150,663.66
157,522.65
2,993,141.01
(1,025,821.64)
7%
153%
160%
8%
152%
-52%
10,000.00
52,800.00
86,955.00
360,000.00
26,938.80
36,960.00
6,336.00
17,820.00
19,800.00
33,000.00
9,836.60
23,464.29
3,900.00
12,000.00
699,810.68
(1,725,632.32)
(350,626.46)
(1,375,005.85)
1%
3%
4%
18%
1%
2%
0%
1%
1%
2%
1%
1%
0%
1%
36%
-88%
-18%
-70%
Year 4
100%
2,683,546.58
53,670.93
2,629,875.65
100%
157,522.65
3,305,991.59
3,463,514.24
173,154.72
3,290,359.52
(1,013,615.02)
7%
145%
152%
8%
145%
-45%
173,154.72
3,613,565.78
3,786,720.51
189,281.21
3,597,439.30
(967,563.64)
7%
137%
144%
7%
137%
-37%
11,000.00
58,080.00
95,650.50
396,000.00
29,632.68
40,656.00
6,969.60
19,602.00
21,780.00
36,300.00
11,383.72
23,464.29
4,290.00
12,000.00
766,808.79
(1,780,423.81)
(559,127.14)
(1,221,296.66)
0%
3%
4%
17%
1%
2%
0%
1%
1%
2%
1%
1%
0%
1%
34%
-78%
-25%
-54%
12,100.00
63,888.00
105,215.55
396,000.00
29,632.68
44,721.60
7,666.56
21,562.20
23,958.00
39,930.00
13,149.38
23,464.29
4,719.00
12,000.00
798,007.25
(1,765,570.90)
(554,671.27)
(1,210,899.63)
0%
2%
4%
15%
1%
2%
0%
1%
1%
2%
1%
1%
0%
0%
30%
-67%
-21%
-46%
Manufacturing Business
MANUFACTURING
d Income Statement
ve-Year Period
Year 5
3,099,508.94
61,990.18
3,037,518.76
100%
189,281.21
3,966,089.50
4,155,370.71
207,747.51
3,947,623.21
(910,104.45)
6%
131%
137%
7%
130%
-30%
13,310.00
70,276.80
115,737.11
435,600.00
32,595.95
49,193.76
8,433.22
23,718.42
26,353.80
43,923.00
15,187.59
23,464.29
5,190.90
12,000.00
874,984.83
(1,785,089.28)
(606,228.57)
(1,178,860.71)
0%
2%
4%
14%
1%
2%
0%
1%
1%
1%
1%
1%
0%
0%
29%
-59%
-20%
-39%
Manufacturing Business
ABC MANUFACTURING
Projected Income Statement
Five-Year Period
Revenues
Sales
less: Sales Returns & Allow.
Net Sales
Cost of Sales
Finished Goods, beginning
Add: Cost of Goods Manufactured
Cost of goods available for sale
Less: Finished Goods, ending
Gross Income
Operating Expenses
Selling & Administrattive Expenses
Permits and licenses
Rental
Supplies
Salaries and wages
SSS & Philhealth
Light
Water
Communications
Transportation-office
Delivery expenses
Bad Debts
Depreciation
Repair and Maintenance
Miscellaneous-office expenses
Total
Net Income before Tax
Less: Income Tax
NET INCOME
Notes:
1 Sales and Sales returns
2 finished goods inventory &
cost of goods manufactured
3 operating expenses
Year 1
Year 2
Year 3
Year 4
Year 5
1,662,500.00
33,250.00
1,629,250.00
2,007,468.75
40,149.38
1,967,319.38
2,323,208.67
46,464.17
2,276,744.50
2,683,546.58
53,670.93
2,629,875.65
3,099,508.94
61,990.18
3,037,518.76
2,723,737.77
2,723,737.77
137,186.89
2,586,550.88
(957,300.88)
137,186.89
3,013,476.77
3,150,663.66
157,522.65
2,993,141.01
(1,025,821.64)
157,522.65
3,305,991.59
3,463,514.24
173,154.72
3,290,359.52
(1,013,615.02)
173,154.72
3,613,565.78
3,786,720.51
189,281.21
3,597,439.30
(967,563.64)
189,281.21
3,966,089.50
4,155,370.71
207,747.51
3,947,623.21
(910,104.45)
4,000.00
48,000.00
79,050.00
360,000.00
26,938.80
33,600.00
5,760.00
16,200.00
18,000.00
30,000.00
8,146.25
23,464.29
12,000.00
665,159.34
(1,622,460.22)
(1,622,460.22)
10,000.00
52,800.00
86,955.00
360,000.00
26,938.80
36,960.00
6,336.00
17,820.00
19,800.00
33,000.00
9,836.60
23,464.29
3,900.00
12,000.00
699,810.68
(1,725,632.32)
(350,626.46)
(1,375,005.85)
11,000.00
58,080.00
95,650.50
396,000.00
29,632.68
40,656.00
6,969.60
19,602.00
21,780.00
36,300.00
11,383.72
23,464.29
4,290.00
12,000.00
766,808.79
(1,780,423.81)
(559,127.14)
(1,221,296.66)
12,100.00
63,888.00
105,215.55
396,000.00
29,632.68
44,721.60
7,666.56
21,562.20
23,958.00
39,930.00
13,149.38
23,464.29
4,719.00
12,000.00
798,007.25
(1,765,570.90)
(554,671.27)
(1,210,899.63)
13,310.00
70,276.80
115,737.11
435,600.00
32,595.95
49,193.76
8,433.22
23,718.42
26,353.80
43,923.00
15,187.59
23,464.29
5,190.90
12,000.00
874,984.83
(1,785,089.28)
(606,228.57)
(1,178,860.71)
refer to schedule
refer to schedule
refer to schedule
ABC MANUFACTURING
Projected Balance Sheet
Five-Year Period
Pre-Operating
ASSETS
CURRENT
Cash
Accounts Receivable
Less: Allowance for Bad Debts
Net Receivable
Raw Materials Inventory
Work-in-Process Inventory
Finished Goods Inventory
Prepaid Expenses
Total
NON-CURRENT
Building Improvements
less: Accumulated Depreciation
(869,350.00)
129,600.00
43,750.00
(696,000.00)
Year 1
(2,627,633.00)
162,925.00
8,146.25
154,778.75
10,000.00
20,000.00
137,186.89
16,000.00
(2,289,667.36)
Year 2
(4,401,978.56)
196,731.94
17,982.85
178,749.09
10,500.00
20,000.00
157,522.65
16,000.00
(4,019,206.82)
Year 3
Year 4
(5,880,968.91)
227,674.45
29,366.57
198,307.88
11,025.00
20,000.00
173,154.72
16,000.00
(5,462,481.31)
(7,150,258.28)
262,987.57
42,515.95
220,471.62
11,576.25
20,000.00
189,281.21
16,000.00
(6,692,929.21)
25,000.00
25,000.00
25,000.00
900.00
24,100.00
25,000.00
1,800.00
23,200.00
25,000.00
2,700.00
22,300.00
25,000.00
3,600.00
21,400.00
Machines
less: Accumulated Depreciation
250,000.00
250,000.00
250,000.00
38,571.43
211,428.57
250,000.00
77,142.86
172,857.14
250,000.00
115,714.29
134,285.71
250,000.00
154,285.71
95,714.29
Transportation Vehicle
less: Accumulated Depreciation
50,000.00
50,000.00
50,000.00
45,000.00
5,000.00
50,000.00
90,000.00
(40,000.00)
50,000.00
135,000.00
(85,000.00)
50,000.00
180,000.00
(130,000.00)
Equipment
less: Accumulated Depreciation
23,000.00
23,000.00
23,000.00
16,071.43
6,928.57
23,000.00
32,142.86
(9,142.86)
23,000.00
48,214.29
(25,214.29)
23,000.00
64,285.71
(41,285.71)
348,000.00
348,000.00
348,000.00
11,250.00
336,750.00
348,000.00
22,500.00
325,500.00
348,000.00
33,750.00
314,250.00
348,000.00
45,000.00
303,000.00
Total
696,000.00
584,207.14
472,414.29
360,621.43
248,828.57
TOTAL ASSETS
(1,705,460.22)
(3,546,792.54)
(5,101,859.88)
(6,444,100.64)
LIABILITIES
Income Tax Payable
CAPITAL
ABC Capital, beginning
Add: Net Income
Total
Less: Withdrawals
(350,626.46)
(350,626.46)
(559,127.14)
(559,127.14)
(554,671.27)
(554,671.27)
956,285.00
956,285.00
956,285.00
956,285.00
(1,622,460.22)
(666,175.22)
20,000.00
(686,175.22)
(666,175.22)
(1,375,005.85)
(2,041,181.07)
40,000.00
(2,081,181.07)
(2,041,181.07)
(1,221,296.66)
(3,262,477.74)
60,000.00
(3,322,477.74)
(3,262,477.74)
(1,210,899.63)
(4,473,377.37)
80,000.00
(4,553,377.37)
956,285.00
(686,175.22)
(2,431,807.54)
(3,881,604.88)
(5,108,048.64)
Manufacturing Business
ABC MANUFACTURING
Projected Balance Sheet
Five-Year Period
Year 5
(8,460,881.96)
303,751.88
57,703.54
246,048.33
12,155.06
20,000.00
207,747.51
16,000.00
(7,958,931.06)
25,000.00
4,500.00
20,500.00
250,000.00
192,857.14
57,142.86
50,000.00
225,000.00
(175,000.00)
23,000.00
80,357.14
(57,357.14)
348,000.00
56,250.00
291,750.00
137,035.71
(7,821,895.34)
Manufacturing Business
(606,228.57)
(606,228.57)
(4,473,377.37)
(1,178,860.71)
(5,652,238.07)
100,000.00
(5,752,238.07)
(6,358,466.64)
Manufacturing Business
Manufacturing Business
Schedule 1
Schedule 2
Yr 3
Yr 4
Yr 5
12,000.00
200.00
2,400,000.00
40.00
300.00
12,000.00
1,200.00
13,200.00
200.00
2,640,000.00
40.00
300.00
12,000.00
2,520.00
14,520.00
200.00
2,904,000.00
40.00
300.00
12,000.00
3,972.00
15,972.00
200.00
3,194,400.00
40.00
300.00
12,000.00
5,569.20
17,569.20
200.00
3,513,840.00
2,410,000.00
2,410,000.00
10,000.00
2,400,000.00
10,000.00
2,640,500.00
2,650,500.00
10,500.00
2,640,000.00
10,500.00
2,904,525.00
2,915,025.00
11,025.00
2,904,000.00
11,025.00
3,194,951.25
3,205,976.25
11,576.25
3,194,400.00
11,576.25
3,514,418.81
3,525,995.06
12,155.06
3,513,840.00
Schedule 3
40.00
300.00
12,000.00
Yr 2
Direct Labor
Worker 1
Worker 2
1
1
2
Mo. Salary
5,000.00
5,000.00
10,000.00
Annual
Salary
60,000.00
60,000.00
120,000.00
Employer
Share
(Philhealth)
750.00
750.00
1,500.00
Employer
Share
(SSS)
3,759.60
3,759.60
7,519.20
Total
Employer's
Share
4,509.60
4,509.60
9,019.20
Manufacturing Business
Schedule 4
1
1
2
5,000.00
5,000.00
10,000.00
60,000.00
60,000.00
120,000.00
750.00
750.00
1,500.00
3,759.60
3,759.60
7,519.20
4,509.60
4,509.60
9,019.20
1
1
1
3
10,000.00
5,000.00
5,000.00
20,000.00
120,000.00
60,000.00
60,000.00
240,000.00
1,500.00
750.00
750.00
3,000.00
7,400.40
3,759.60
3,759.60
14,919.60
8,900.40
4,509.60
4,509.60
17,919.60
Distribution of Cost
Total
Expenses
(Year 1)
Permits and licenses
Rental
Supplies
Salaries and wages
SSS & Philhealth
Light
Water
Communications
Transportation-office
Delivery expenses
Miscellaneous-office expenses
Total
Schedule 5
Depreciation
4,000.00
96,000.00
93,000.00
480,000.00
35,958.00
84,000.00
14,400.00
21,600.00
18,000.00
30,000.00
12,000.00
Factory
48,000.00
13,950.00
120,000.00
9,019.20
50,400.00
8,640.00
5,400.00
255,409.20
Selling
###
24,000.00
46,500.00
120,000.00
9,019.20
16,800.00
2,880.00
10,800.00
###
30,000.00
###
259,999.20
General/
Administrative
4,000.00
24,000.00
32,550.00
240,000.00
17,919.60
16,800.00
2,880.00
5,400.00
18,000.00
12,000.00
373,549.60
Manufacturing Business
Cost
Factory
Bldg Improvements
Machine 1
Vehicle
Equipment 1
Total
Selling
Equipment 2
Furniture & Fixture 1
Office
Machine 2
Equipment 3
Furniture & Fixture 2
TOTAL
Schedule 6
Salvage
Value
(10% of cost)
Estimated
Useful
Life
Annual
Depreciation
25,000.00
250,000.00
500,000.00
80,000.00
855,000.00
2,500.00
25,000.00
50,000.00
8,000.00
85,500.00
22,500.00
225,000.00
450,000.00
72,000.00
769,500.00
25
7
10
7
900.00
32,142.86
45,000.00
10,285.71
88,328.57
20,000.00
30,000.00
50,000.00
2,000.00
3,000.00
5,000.00
18,000.00
27,000.00
45,000.00
7
8
2,571.43
3,375.00
5,946.43
50,000.00
25,000.00
70,000.00
145,000.00
5,000.00
2,500.00
7,000.00
14,500.00
45,000.00
22,500.00
63,000.00
130,500.00
7
7
8
6,428.57
3,214.29
7,875.00
17,517.86
1,050,000.00
105,000.00
945,000.00
111,792.86
Schedule 7
Depreciable
Value
Yr 2
-
17,100.00
1,000.00
2,900.00
21,000.00
Yr 3
18,810.00
1,100.00
3,190.00
23,100.00
Yr 4
20,691.00
1,210.00
3,509.00
25,410.00
Yr 5
22,760.10
1,331.00
3,859.90
27,951.00
Yr 2
Yr 3
Yr 4
Yr 5
Manufacturing Business
Beginning balance
Add: Production units
Total
Less: Ending Balance
Finished Goods Sold
Selling Price
Sales
Finished Goods, ending (units)
x Cost per unit
Finished Goods, ending (amount)
3,500.00
3,500.00
175.00
3,325.00
175.00
3,850.00
4,025.00
201.25
3,823.75
201.25
4,235.00
4,436.25
221.81
4,214.44
221.81
4,658.50
4,880.31
244.02
4,636.30
244.02
5,124.35
5,368.37
268.42
5,099.95
500.00
1,662,500.00
525.00
2,007,468.75
551.25
2,323,208.67
578.81
2,683,546.58
607.75
3,099,508.94
175.00
783.93
137,186.89
201.25
782.72
157,522.65
221.81
780.64
173,154.72
244.02
775.69
189,281.21
268.42
773.97
207,747.51
175.00
783.93
137,186.89
201.25
782.72
157,522.65
221.81
780.64
173,154.72
244.02
775.69
189,281.21
Schedule 8
Sales Breakdown
Yr 1
Sales
less: SR & A
Net Sales
Cash Sales
Balance to be collected
the following year
Schedule 9
Yr 2
Yr 3
Yr 4
Yr 5
100%
2%
98%
1,662,500.00
33,250.00
1,629,250.00
2,007,468.75
40,149.38
1,967,319.38
2,323,208.67
46,464.17
2,276,744.50
2,683,546.58
53,670.93
2,629,875.65
3,099,508.94
61,990.18
3,037,518.76
90%
10%
1,466,325.00
-
1,770,587.44
162,925.00
2,049,070.05
196,731.94
2,366,888.09
227,674.45
2,733,766.88
262,987.57
Bad Debts
Yr 1
Yr 2
Yr 3
Yr 4
Yr 5
Manufacturing Business
Net Sales
Cash Sales
Credit Sales (A/R)
1,629,250.00
1,967,319.38
2,276,744.50
2,629,875.65
3,037,518.76
90%
10%
1,466,325.00
162,925.00
1,770,587.44
196,731.94
2,049,070.05
227,674.45
2,366,888.09
262,987.57
2,733,766.88
303,751.88
5%
8,146.25
9,836.60
11,383.72
13,149.38
15,187.59
Bad Debts
(based on A/R)
8,146.25
8,146.25
8,146.25
500.00
7,000.00
500.00
8,000.00
20,000.00
40,000.00
Yr 2
8,146.25
9,836.60
17,982.85
###
17,982.85
Yr 3
17,982.85
11,383.72
29,366.57
29,366.57
Yr 4
29,366.57
13,149.38
42,515.95
###
42,515.95
Yr 5
42,515.95
15,187.59
57,703.54
57,703.54
Manufacturing Business
40,000.00
80,000.00
Yr 2
(1,622,460.22) (1,725,632.32)
Yr 3
Yr 4
Yr 5
8,500.00
50,000.00
(359,126.46)
(350,626.46)
(1,622,460.22) (1,375,005.85)
50,000.00
125,000.00
(609,127.14)
(604,671.27)
(731,228.57)
(559,127.14)
(554,671.27)
(606,228.57)
(1,221,296.66) (1,210,899.63) (1,178,860.71)
20,000.00
20,000.00
20,000.00
20,000.00
40,000.00
40,000.00
20,000.00
60,000.00
60,000.00
20,000.00
80,000.00
80,000.00
20,000.00
100,000.00
Manufacturing Business
Total sales are composed of 90% cash sales and 10% credit sales.
Credit sales are collectible the following year.
Sales returns and allowances are estimated at 2% of total sales.
Bad debt are estimated at 5% of the total accounts receivable.
Raw materials (in units) will increase by 5% per year.
Finished Goods inventory is estimated at 5% of the total cost of goods
available for sale.
Permits and licenses will increase by 10% starting year 2.
Rentals, office supplies, electricity, water, communication and transportation
expenses will increase by 10% per year.
Salaries will increase by 10% every after 2 years.
Repair and maintenance will start in year 2. This will increase by 10% per year.
Depreciation is computed using the straight-line method.
Salvage value is estimated at 10% of the acquisition cost.
Miscellaneous expenses are estimated at P 12,000 per year.
Income tax for the year will be paid the following year.