
Crematorium in San Pedro City, Laguna: A Feasibility Study
Vol. 3 No. 1 | July 2021 Research Oce
16
Total Operating
Expenses
648,058 2,136,079 25% 2,161,075 19% 2,186,603 15% 2,212,675 12% 2,235,110 10%
Income before tax (648,058) 5,289,425 63% 8,073,612 70% 10,976,976 74% 13,968,525 77% 17,116,664 78%
Income tax
expense (benet)
- 1,586,828 19% 2,422,084 21% 3,293,093 22% 4,190,558 23% 5,134,999 24%
Income after tax -₱648,058 ₱3,702,598 44% ₱5,651,528 49% ₱7,683,884 52% ₱9,777,968 54% ₱11,981,665 55%
Table 9. Projected Statement of Financial Position
PROJECTED STATEMENT OF FINANCIAL POSITION
for the years ended December 31, 2022-2026
Year 0 % 2022 % 2023 % 2024 % 2025 % 2026 %
ASSETS
Current Assets
Cash 1,182,443 8% 5,031,179 27% 9,221,917 41% 14,460,499 54% 20,769,048 63% 28,217,015 71%
Accounts Receivable - - 175,100 1% 239,366 1% 307,329 1% 378,452 1% 454,291 1%
Inventory - - 11,333 - 15,794 - 20,672 - 25,950 - 31,755 -
Total Current Assets 1,182,443 8% 5,217,612 28% 9,477,077 43% 14,788,501 55% 21,173,450 65% 28,703,060 72%
Non-Current Assets
Land 3,600,000 24% 3,600,000 19% 3,600,000 16% 3,600,000 13% 3,600,000 11% 3,600,000 9%
Building 7,000,000 46% 7,000,000 38% 7,000,000 31% 7,000,000 26% 7,000,000 21% 7,000,000 18%
Less: Accumulated
Depreciation
58,333 0% 291,667 2% 525,000 2% 758,333 3% 991,667 3% 1,225,000 3%
Building, net 6,941,667 46% 6,708,333 36% 6,475,000 29% 6,241,667 23% 6,008,333 18% 5,775,000 15%
Equipment 3,469,360 23% 3,469,360 19% 3,469,360 16% 3,469,360 13% 3,469,360 11% 3,469,360 9%
Less: Accumulated
Depreciation
86,734 1% 433,670 2% 780,606 4% 1,127,542 4% 1,474,478 4% 1,821,414 5%
Machinery and Equipment, net 3,382,626 22% 3,035,690 16% 2,688,754 12% 2,341,818 9% 1,994,882 6% 1,647,946 4%
Furniture and Fixtures 83,867 1% 83,867 - 83,867 - 83,867 - 83,867 - 83,867 -
{table continues on the next page}