Projected Income Statement For 125 Pcs Grocery Bags

Families and Children for Empowerment And Development Foundation 2290 President Quirino Avenue, Paco, Manila Date: October 27, 2009 Projected Income Statement: • 125 pcs Grocery Bags • Newspaper • Nylon Strap • 14”x 16”x5” Sales: • 75 pcs Grocery bags@ Php 100.00 (Plain) • 49 pcs Grocery Bags @ Php 200.00 (Female Image) • 1 pc Grocery Bag @ Php 135.00 (Bongga Ini) Less returns Total Sales: Less: Production Cost: • Materials Cost o News Paper 62.5 kls x Php 10.00 o Nylon Strap 2.5 rolls x Php 115.00 o Rivets 15 packs x Php 50.00 o Paints 9 bot x Php 50.00 o Glue 1 Gal x Php 350.00 o Acrylic 3 L x Php 150.00 •

Php Php Php Php Php Php

Labor Cost Bags: o 125 pcs x Php 50.00 Php Painting: o 49 pcs x Php 75.00 (Female Image) Php o 1 pc x Php 25.00 (Bongga Ini) Php

•

Transportation Cost o Purchase/Delivery of Products Net Income:

Prepared by: Albert Edquila MED Coordinator

Php

Php 7,500.00 Php 9,800.00 Php 135.00 Php____0__ Php 17,435.00

625.00 287.50 750.00 450.00 350.00 450.00

6,250.00 3,675.00 25.00

500.00

Php 13,362.50 Php 4,072.50

FCED Noted By: Norilix Mansos Project Manager FCED