Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

OPERATIONAL EXPENSES

EXPENSES MONTHLY ANNUAL 5 YEARS


RAW MATERIALS ₱132,521.10 ₱1,590,253.20 ₱7,951,266.00
EQUIPMENTS ₱203,658.00 ₱2,443,896.00 ₱12,219,480.00
ELECTRIC BILL ₱7,000.00 ₱ 84,000.00 ₱420,000.00
WATER BILL ₱5,000.00 ₱60,000.00 ₱300,000.00
INTERNET BILL ₱3,000.00 ₱36,000.00 ₱180,000.00
GENERATOR ₱4,000.00 ₱48,000.00 ₱240,000.00
MAINTENANCE ₱30,000.00 ₱360,000.00 ₱1,800,000.00
RENT ₱150,000.00 ₱1,800,000.00 ₱9,000,000.00
GAS ₱3,000.00 ₱36,000.00 ₱180,000.00
TOTAL ₱538,179.10 ₱6,458,149.20 ₱32,290,746.00
TAX 30% (₱600,000.00)
MONTHLY ESTIMATED INCOME ₱2,000,000.00
PERCENTAGE OF PAYMENT FOR (ROI) 10% (₱200,000.00)
MONTHLY GROSS INCOME ₱1,800,000.00
NET INCOME ₱1,200,000.00

You might also like