FRASERS PROPERTY PTE LTD

Property ID Project Name Type Price ($) Down Payment (%)

SOPHIA HILLS Condominium 1364000
STURDEE RESIDENCES Condominium 1315900
CAIRNHILL NINE Apartment 2589000
RITZ @ FARRER Apartment 843888
V ON SHENTON Apartment 2823210
SPOTTISWOODE SUITES Condominium 1126080
FORTE SUITES Condominium 1236000
MARINA ONE RESIDENCES Condominium 2379465
WALLICH RESIDENCE Condominium 1918000
DUO RESIDENCES Apartment 9339253
CITY GATE Apartment 2771440
EON SHENTON Apartment 1605000
STARLIGHT SUITES Apartment 1683102
THE BLISS Apartment 880000
THE LAURELS Condominium 3600000
Down Payment ($) Area Property Agent Email Address Date of
(Sqft) Sale
Beverly Confectionery & Bakery (Clementi)

Quarterly Income Projection Key formulas into cells Key functions into cells Prepared by : Your name and clas
and copy across. and copy down.

ITEM 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year Total
Revenue
Sales
Others
Total Revenue

Expenses
Production
Staff
Operations
Advertising
Total Expenses

Net Income

Formulas
Sales: 10% increase quarterly
Others: 5% increase quarterly
Production: 10% increase quarterly
Staff: 5% increase quarterly
Operations: 5% increase quarterly
Advertising: No increase
Year Total: Sum of 4 quarters
Qtr Average: Average of 4 quarters
Total Revenue: Sales + Others
Total Expenses: Production + Staff + Operations + Advertising
Net Income: Total Revenue - Total Expenses
Prepared by : Your name and class

Qtr Average
Beverly Confectionery & Bakery (Redhill)
Quarterly Income Projection Prepared by : Your name with clas

ITEM 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year Total
Revenue
Sales
Others
Total Revenue

Expenses
Production
Staff
Operations
Advertising
Total Expenses

Net Income

Formulas
Sales: 10% increase quarterly
Others: 5% increase quarterly
Production: 10% increase quarterly
Staff: 5% increase quarterly
Operations: 5% increase quarterly
Advertising: No increase
Year Total: Sum of 4 quarters
Qtr Average: Average of 4 quarters
Total Revenue: Sales + Others
Total Expenses: Production + Staff + Operations + Advertising
Net Income: Total Revenue - Total Expenses
Prepared by : Your name with class

Qtr Average
Beverly Confectionery & Bakery (Clementi + Redhill)
Quarterly Income Projection Prepared by : Your name w

ITEM 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Year Total
Revenue
Sales
Others
Total Revenue

Expenses
Production
Staff
Operations
Advertising
Total Expenses

Net Income

Copy the worksheet from RedHill or Clementi and paste here.

Enter the formulas to compute the total (Clementi + RedHill) for 1st Qtr (the numbers in Red font)
 Prepared by : Your name with class

Qtr Average

s in Red font)