Your company, Zenith Horizons Inc. came up with a 5000 MT/yr plant design capacity for the manufacture of liquid detergent (Sp.Gr. =1.06; sold at P70/litre), which is targeted to operate by 2019. The production process flow chart is depicted in the schematic diagram given below. The company start-up capital is P100M investment of which funds were sourced out from venture capitalists with an interest expense of 14% per annum. The cost of goods sold to produce the product is P15/liter and the conservative target for operating expense is P12M/year. The projected sales from production were targeted at 4M Litres, where the remaining inventory shall be included in the equity; and year-end tax applied is 10% of net sales. Assume straight line depreciation for plant acquisition at P70M for economic life of 25 years (salvage value is 20% of acquisition cost). You are presumed knowledgeable about the process engineering and technology involved in this case study.

Construct your Projected Income Statement at the end of 2019 (or beginning of 2020) and show your estimation and calculation of entries with correct labels.