Financial.docx

Financial Study Office furniture Units OFIX

Conference Table chairs Office Table Sofa Aircon

1 10 4 2 2

Work Table Chair Electric Fan Water Dispenser Total

4 5 4 1

Total Production

furniture Total

Total Cost ₱12,000.00 ₱15,000.00 ₱12,000.00 ₱14,000.00 ₱30,000.00 ₱83,000.00 ₱4,800.00 ₱2,500.00 ₱6,000.00 ₱5,000.00 ₱18,300.00 ₱101,300.00

Equipment Units Desktop Printer 3 in 1 Total Weighing Scale Stove Double Boiler Pot Measuring Cap Beaker Total Equipment Total Communication, Lights and Water Electricity Cost Internet Water Total Production cost Electricity Cost Telephone and Internet Water Total

2 1

₱24,000.00 ₱10,000.00

2 4 8 15 10

₱34,000.00 ₱3,000.00 ₱8,000.00 ₱9,600.00 ₱2,250.00 ₱2,500.00 ₱25,350.00 ₱59,350.00

150,000 36,000 45,000 231,000 30000 15600 50000 95600

Herbalist salary annually – 2,040,000 or 675.24 per hour Professional fee Consulting fee –

Total raw materials: 1,960 per kg each Good for 30 days : 58,800

No .

Name of Product/Service

1

Herbal medicines

2

nutraceuticals

3

consultation

Uni t 1.0 0 1.0 0 1.0 0

Cost per Unit 55.00

Selling Price 300.00

Marku p 445%

Description