Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

Financial Plan

Start-Up Summary

Expenses Cost/360 pc Year 1

Plastic 65 780
Printing expenses 1800 21,600
Electricity Bill 420 5,040
Stand-up Pouch 2,520 30,240
Sales Expenses 3,000 36,000
Rent 6,000 72,000
Permit and Licenses 5,000 5,000
Total:
Combo 1:
1. Biogenic Isopropyl Alcohol – Php109 (330mL)
2. Bioderm Soap – Php15 (60g)
3. Sure-Guard Face Mask – Php9 (7pcs) [Per Box- Php60 (50pcs)]
4. Sanicare Wipes – Php30 (15 wipes)
5. Happy Hygienist Face Shield – Php280
Combo 2:
1. Green Cross Isopropyl Alcohol – Php107 (300mL)
2. Green Cross Soap – Php14 (55g)
3. Indoplas Face Mask – Php 17Php (7pcs) [Per Box- Php120 (50pcs)]
4. Sanicare Wipes - Php30 (15 wipes)
5. Heng De Face Shield – Php20
Total Cost: Php443
Combo 3:
1. Casino Isopropyl Alcohol – Php45 (250mL)
2. Safeguard Soap – Php24 (60g)
3. MCBRIDE Face Mask – Php8 (7pcs) [Per Box- Php55 (50pcs)]
4. Baby Dove Baby Care Wipes – Php25 (25 wipes)
5. Acrylic Face Shield – Php75
Total Cost: Php188
Combo 4 (Cheapest Possible Combo):
1. Family Isopropyl Alcohol – Php40 (250mL)
2. Shield Soap – Php24 (60g)
3. MCBRIDE Face Mask - Php8 (7pcs) [Per Box- Php55 (50pcs)]
4. Baby Dove Baby Care Wipes – Php25 (25 wipes)
5. Heng De Face Shield – Php20
Total Cost: Php106
Combo 5 (Most Expensive Possible Combo):
1. Biogenic Alcohol – Php109 (330mL)
2. Jergens Soap – Php80 (125g)
3. KN95 Disposable Face Mask – Php77 (7pcs) [Per Box- Php110 (10pcs)]
4. Pampers Sensitivity Baby Wipes – Php180 (52 wipes)
5. Happy Hygienist Face Shield – Php280
Total Cost: Php726

You might also like