D' Mallows Income Statement For The Year Ended 2018-2022 Schedule 2018 2019

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 23

D’ Mallows

INCOME STATEMENT
For the Year Ended 2018-2022

Schedule 2018 2019


Sales 1 ₱2,016,000.00 ₱2,076,480.00
Cost of goods sold 2 ₱1,563,876.00 ₱1,595,153.52
Gross Profit ₱452,124.00 ₱481,326.48
Less:
Wages and Salaries 3 ₱178,560.00 ₱183,916.80
13th Month Pay 4 ₱14,880.00 ₱17,529.60
Permits and Liscense Expense 5 ₱4,165.00 ₱3,387.10
Repairs and Maintenance 6 ₱10,320.00 ₱10,526.40
Supplies Expense 7 ₱1,272.00 ₱1,297.44
Depreciation Expense 8 ₱17,140.00 ₱17,140.00
Furnitures and Fixtures 9 ₱15,400.00 ₱15,862.00
Advertising Expense 10 ₱5,900.00 -
Equipment 11 ₱140,600.00 ₱143,412.00
Total ₱388,237.00 ₱393,071.34

Income Before Tax ₱63,887.00 ₱88,255.14


MENT
018-2022

2020 2021 2019


₱2,138,774.40 ₱2,202,937.63 ₱2,269,025.76
₱1,627,056.59 ₱1,659,597.72 ₱1,692,789.68
₱511,717.81 ₱543,339.91 ₱576,236.08

₱189,434.30 ₱195,117.33 ₱200,970.85


₱20,919.65 ₱25,270.65 ₱30,869.20
₱3,430.04 ₱3,473.84 ₱3,518.52
₱10,736.93 ₱11,059.04 ₱11,390.81
₱1,323.39 ₱1,349.86 ₱1,376.85
₱17,140.00 ₱17,140.00 ₱17,140.00
₱16,337.86 ₱16,828.00 ₱17,332.84
- - -
₱146,280.24 ₱149,205.84 ₱152,189.96
₱405,602.41 ₱419,444.55 ₱434,789.03

₱106,115.40 ₱123,895.36 ₱141,447.06


D’ Mallows
Statement of Cash Flows
For the Years Ended 2018-2022

Year 1 Year 2 Year 3


Cash Flow Operating Activities
Cash received from customers ₱2,016,000.00 ₱2,076,480.00 ₱2,138,774.40
Less: Cash paid for goods sold ₱1,563,876.00 ₱1,595,153.52 ₱1,627,056.59
Cash paid for other expenses ₱388,237.00 ₱393,071.34 ₱405,602.41
Add: Depreciation ₱17,140.00 ₱17,140.00 ₱17,140.00
Net Cash Flow from Operating Activities ₱81,027.00 ₱105,395.14 ₱123,255.40

Investing Activities - - -
Financing Activities
Cash to suffice business - (₱100,000.00) (₱100,000.00)
Increse/ decrease in Cash ₱81,027.00 ₱5,395.14 ₱23,255.40
Beginning Cash Balance ₱194,000.00 ₱275,027.00 ₱280,422.14
Ending Cash Balance ₱275,027.00 ₱280,422.14 ₱303,677.54

-194000
Year 4 Year 5

₱2,202,937.63 ₱2,269,025.76
₱1,659,597.72 ₱1,692,789.68
₱419,444.55 ₱434,789.03
₱17,140.00 ₱17,140.00
₱141,035.36 ₱158,587.06

- -

(₱100,000.00) (₱100,000.00)
₱41,035.36 ₱58,587.06
₱303,677.54 ₱344,712.89
₱344,712.89 ₱403,299.95
REY'S CULTURED CRAB
Statement of Changes on Owner's Equity
For the Years Ended 2018-2022

Year 1 Year 2 Year 3


Beginning ₱350,000.00 ₱413,887.00 ₱402,142.14
Net Income ₱63,887.00 ₱88,255.14 ₱106,115.40
Total ₱413,887.00 ₱502,142.14 ₱508,257.54
Pagente,Drawings ₱0.00 (₱100,000.00) (₱100,000.00)
Owner's Equity ₱413,887.00 ₱402,142.14 ₱408,257.54
uity

Year 4 Year 5
₱408,257.54 ₱432,152.89
₱123,895.36 ₱141,447.06
₱532,152.89 ₱573,599.95
(₱100,000.00) (₱100,000.00)
₱432,152.89 ₱473,599.95
D’ Mallows
Balanced Sheet
As of December 31 2018-2022

ASSETS Schedule Year 1 Year 2 Year 3


Current Asset
Cash & Cash Equivalents ₱275,027.00 ₱280,422.14 ₱303,677.54
Total Current Asset ₱275,027.00 ₱280,422.14 ₱303,677.54

Non-current Asset
Furniture and Fixtures 9 ₱15,400.00 ₱15,400.00 ₱15,400.00
Accumulated Depreciation 8 ₱3,080.00 ₱6,160.00 ₱9,240.00
Total ₱12,320.00 ₱9,240.00 ₱6,160.00

Equipment 11 ₱140,600.00 ₱140,600.00 ₱140,600.00


Accumulated Depreciation 8 ₱14,060.00 ₱28,120.00 ₱42,180.00
Total ₱126,540.00 ₱112,480.00 ₱98,420.00

Total Non-Current Asset ₱138,860.00 ₱121,720.00 ₱104,580.00

TOTAL ASSETS ₱413,887.00 ₱402,142.14 ₱408,257.54

LIABILITIES AND OWNER'S EQUITY


Owner's Equity
Pagente, Capital ₱413,887.00 ₱502,142.14 ₱508,257.54
Pagente, drawings ₱0.00 (₱100,000.00) (₱100,000.00)
TOTAL LIABILITIES AND OWNER'S EQUITY ₱413,887.00 ₱402,142.14 ₱408,257.54

₱0.00 ₱0.00 ₱0.00


Year 4 Year 5

₱344,712.89 ₱403,299.95
₱344,712.89 ₱403,299.95

₱15,400.00 ₱15,400.00
₱12,320.00 ₱15,400.00
₱3,080.00 ₱0.00

₱140,600.00 ₱140,600.00
₱56,240.00 ₱70,300.00
₱84,360.00 ₱70,300.00

₱87,440.00 ₱70,300.00

₱432,152.89 ₱473,599.95

₱532,152.89 ₱573,599.95
(₱100,000.00) (₱100,000.00)
₱432,152.89 ₱473,599.95

₱0.00 ₱0.00
Payback Period:

Year Net Cash Flows Cash to date Payback period

1 ₱275,027.00 ₱275,027.00 1 year


2 ₱280,422.14 ₱555,449.14 3 months and 6 days
3 ₱303,677.54 ₱859,126.68
4 ₱344,712.89 ₱1,203,839.57
5 ₱403,299.95 ₱1,607,139.53

350000
3.20829161349386 6.24

275027 74973 0.267357634457821


SCHEDULE 1 : SALES

Product
Product # donuts sold/day
Classic Donut 100
Banana Donut 100
Mango Donut 100
Pineapple Donut 100
Strawberry Donut 100
Total

ASSUMPTION: Projected Sales are expected to increase by 5% from 2nd Year to Fifth Year.

SCHEDULE 2: COST OF GOODS SOLD


Product
Classic Donut 2400
Banana Donut 2400
Mango Donut 2400
Pineapple Donut 2400
Strawberry Donut 2400
Total

ASSUMPTION: Cost of Goods Sold are expected to increase by 5% from 2nd Year to Fifth

SCHEDULE 3: SALARIES AND WAGES


basic
Baker ₱8,160.00
Stall Attendant ₱6,720.00
Total

ASSUMPTION: Salaries and Wages are expected to increase by 3% from 2nd Year to Fifth year.

SCHEDULE 4: 13th Month Pay


Year 1
Baker ₱8,160.00
Stall Attendant ₱6,720.00
Total ₱14,880.00

ASSUMPTION: All employees excluding manager will receive 13th month pay at year-end based on thier current sa

SCHEDULE 5: PERMITS AND LISCENSE COST


Year 1
Business Permit ₱1,875.00
Mayor's Permit ₱1,000.00
Tax Clearance ₱10.00
Fire and Zoning Permit ₱20.00
Sanitary Permit ₱200.00
DTI ₱300.00
BIR ₱500.00
Documentary stamp ₱20.00
Garbage Permit ₱240.00
Total ₱4,165.00

ASSUMPTION: Permits and Liscenses are expected to increase 2 % from 2nd Year to Fifth year.

SCHEDULE 6: Repairs and Maintenance


AVERAGE MONTHLY COST
Equipment ₱500.00
Furniture and Fixtures ₱360.00
Totals

ASSUMPTION: Repairs and Maintenance is expected to increase 2 % from 2nd Year to 3rd Year and 3 % from 4th

SCHEDULE 7: Supplies Expense


Item Quantity
Stapler 2
Scotch Tape 2
Paper 2
Ballpens 2
Receipts 2
Basin 2
Garbage Bin 3
Dust pan 2
Broom 2
Diswashing Liquid 2
Soap 2
Rags 5
Sponges 2
Pump 2
Total

ASSUMPTION: Supplies is expected to increase 2 % from 2nd Year to 5th Year.

SCHEDULE 8: Depreciation Expense

Furniture and Fixtures


Equipment
TOTAL

ASSUMPTION: The estimated useful life of the building, equipment and furniture and fixtures is 10, 10 and 5 years

SCHEDULE 9: Furniture and Fixtures


Item Quantity
Stall 1
Chairs 3
Total

ASSUMPTION: The estimated useful life of the furniture and fixtures is 5 years.

SCHEDULE 10: Advertising Expense


Item Quantity
Grand Opening 1
Flyers and Posters 300
Total

ASSUMPTION: Advertising Expense will only occur at the 1st Year of the business.

SCHEDULE 11: Equipment

ITEM QUANTITY
Movable Bakery Display Cases 2
Delivery vehicles 1
Calculator 1
TOTAL

ASSUMPTION: The estimated useful life of the equipment is 10 years.


# donuts sold/week # donuts sold/month Price per donut
600 2400 ₱14.00
600 2400 ₱14.00
600 2400 ₱14.00
600 2400 ₱14.00
600 2400 ₱14.00

2nd Year to Fifth Year.

Year 1 Year 2
₱10.40 ₱299,412.00 ₱314,382.60
₱11.56 ₱332,820.00 ₱349,461.00
₱10.73 ₱309,156.00 ₱324,613.80
₱10.73 ₱309,156.00 ₱324,613.80
₱10.88 ₱313,332.00 ₱328,998.60
₱1,563,876.00 ₱1,642,069.80

rom 2nd Year to Fifth

Year 1 Year 2 Year3


₱97,920.00 ₱100,857.60 ₱103,883.33
₱80,640.00 ₱83,059.20 ₱85,550.98
₱178,560.00 ₱183,916.80 ₱189,434.30

rom 2nd Year to Fifth year.

Year 2 Year 3 Year 4


₱10,608.00 ₱13,790.40 ₱17,927.52
₱6,921.60 ₱7,129.25 ₱7,343.13
₱17,529.60 ₱20,919.65 ₱25,270.65

month pay at year-end based on thier current salary.

Year 2 Year 3 Year 4


₱1,912.50 ₱1,950.75 ₱1,989.77
₱1,000.00 ₱1,000.00 ₱1,000.00
₱10.20 ₱10.40 ₱10.61
₱20.40 ₱20.81 ₱21.22
₱204.00 ₱208.08 ₱212.24
- - -
- - -
- - -
₱240.00 ₱240.00 ₱240.00
₱3,387.10 ₱3,430.04 ₱3,473.84

from 2nd Year to Fifth year.

Year 1 Year 2 Year 3


₱6,000.00 ₱6,120.00 ₱6,242.40
₱4,320.00 ₱4,406.40 ₱4,494.53
₱10,320.00 ₱10,526.40 ₱10,736.93

from 2nd Year to 3rd Year and 3 % from 4th Year to 5th Year.

Prices per Item Total


₱40.00 ₱80.00
₱17.00 ₱34.00
₱17.00 ₱34.00
₱5.00 ₱10.00
₱50.00 ₱100.00
₱50.00 ₱100.00
₱100.00 ₱300.00
₱35.00 ₱70.00
₱60.00 ₱120.00
₱70.00 ₱140.00
₱12.00 ₱24.00
₱2.00 ₱10.00
₱5.00 ₱10.00
₱120.00 ₱240.00
₱1,272.00

to 5th Year.

Total Cost Useful Life Depreciation Expense


₱15,400.00 5 ₱3,080.00
140,600.00 10 ₱14,060.00
₱17,140.00

and furniture and fixtures is 10, 10 and 5 years, respectively.

Prices per Item Total


₱10,000.00 ₱10,000.00
₱1,800.00 ₱5,400.00
₱15,400.00

Prices per Item Total


₱5,000.00 ₱5,000.00
₱3.00 ₱900.00
₱5,900.00

of the business.

UNIT UNIT COST Total


pcs. ₱20,000.00 ₱40,000.00
pcs. ₱100,000.00 ₱100,000.00
pcs. ₱600.00 ₱600.00
₱140,600.00
Total Sales Annual Sales
₱33,600.00 ₱ 403,200.00
₱33,600.00 ₱ 403,200.00
₱33,600.00 ₱ 403,200.00
₱33,600.00 ₱ 403,200.00
₱33,600.00 ₱ 403,200.00
₱ 2,016,000.00

Year3 Year 4 Year 5


₱330,101.73 ₱346,606.82 ₱363,937.16
₱366,934.05 ₱385,280.75 ₱404,544.79
₱340,844.49 ₱357,886.71 ₱375,781.05
₱340,844.49 ₱357,886.71 ₱375,781.05
₱345,448.53 ₱362,720.96 ₱380,857.00
₱1,724,173.29 ₱1,810,381.95 ₱1,900,901.05

Year 4 Year 5
₱106,999.83 ₱110,209.82
₱88,117.51 ₱90,761.03
₱195,117.33 ₱200,970.85

Year 5
₱23,305.78
₱7,563.42
₱30,869.20

Year 5
₱2,029.56
₱1,000.00
₱10.82
₱21.65
₱216.49
-
-
-
₱240.00
₱3,518.52

Year 4 Year 5
₱6,429.67 ₱6,622.56
₱4,629.36 ₱4,768.24
₱11,059.04 ₱11,390.81
0
Pricing Strategy

Product Cost of Ingredients Labor Cost Freight In Overhead Total


Classic Donut ₱1,422.50 ₱213.38 ₱5.00 ₱14.23 ₱1,655.10
Banana Donut ₱1,662.50 ₱249.38 ₱5.00 ₱16.63 ₱1,933.50
Mango Donut ₱1,492.50 ₱223.88 ₱5.00 ₱14.93 ₱1,736.30
Pineapple Donut ₱1,492.50 ₱223.88 ₱5.00 ₱14.93 ₱1,736.30
Strawberry Donut ₱1,522.50 ₱228.38 ₱5.00 ₱15.23 ₱1,771.10
Pricing Strategy

# of donuts Made Variable Cost Fixed Cost Price/Donut Mark up Price


240 6.89625 3.5 10.39625 125% 12.9953125
240 8.05625 3.5 11.55625 125% 14.4453125
240 7.2345833333333 3.5 10.734583333333 125% 13.418229167
240 7.2345833333333 3.5 10.734583333333 125% 13.418229167
240 7.3795833333333 3.5 10.879583333333 125% 13.599479167
Selling Price
14
14
14
14
14
Start Up Expenses

Raw Materials ₱7,592.50


Permits and Liscense Expense ₱4,165.00
Advertising Expense ₱5,900.00
Equipment ₱140,600.00
Total ₱158,257.50

Operating Cost

Wages and Salaries ₱178,560.00


13th Month Pay ₱14,880.00
Repairs and Maintenance ₱10,320.00
Supplies Expense ₱1,272.00
Depreciation Expense ₱17,140.00
Total ₱222,172.00

You might also like