Estimated Sales:
2014-2015
2015-2016
2016-2017
Units Sold 29,328
30,888
32,448
Price 58.00
61.00
64.00
Projected Sales
1,701,024.00
1,884,168.00 2,076,672.00 PRODUCTION:
2014-2015
2015-2016
2016-2017
Units to be sold
29,328 30,888 32,448
Add: Desired Ending Invty.
1,872 1,872 1,872
Total
31,200 32,760 34,320
Less: Beginning Invty.
- 1,872 1,872
Units to be produced
31,200 30,888 32,448
Rent Expense is fixed at a rate of P 10,000 per month.
Income Tax rate is at 30%
All sales are on a cash basis
The method of depreciation is Straight line method
The type of business is in the form of Parnertship.