Sinless Temptation

Statement of Comprehensive Income

July 2019 to October 2019

Jul-15 Jul-25 Jul-29 Aug-05 Aug-08 Aug-12 Aug-15 Aug-23 Aug-27 Sep-09 and Oct-03 Total
Gross Sales
Banana 60 900 801 347 2298 2420 1560 1680 797 2100 12963
Choco 180 780 655 350 725 2690
Total 60 900 801 347 2298 2600 2340 2335 1147 2825 15653

Cost of Sales
Banana 831 222 568 500 600 1200 1224 1483.45 1289 1090 9007.45
Choco 0
Total 831 222 568 500 600 1200 1224 1483.45 1289 1090 9007.45

Gross Operating Profit -771 678 233 -153 1698 1400 1116 851.55 -142 1735 6645.55

Operating Expenses
Gas 130 130 130 130 130 650
Packaging 218 218 466 490 256 481 374 1166 3669
Transpo 150 72 150 372
Total 150 218 0 218 538 620 386 611 504 1446 4691

Net Income -921 460 233 -371 1160 780 730 240.55 -646 289 1954.55

July August September 3 months

-228 1893.55 289 1954.55
 Initial Investment
Sinless Temptations

Danica Mae Morales ₱200.00

Ivy Jane Bernacer ₱200.00
Jasmine Sarah Siscar ₱200.00
Adelin Manalili ₱200.00
Christine Silmaro ₱200.00
Annabert Delos Reyes ₱200.00
Lyndon Mijares ₱200.00
Total ₱1,400.00
Ingredients Price
Organic Flour ₱360.00
Organic Sugar ₱88.00
Cocoa Powder ₱130.00
Organic Baking Soda ₱25.00
Vanilla Extract ₱24.00
Baking Powder ₱27.00
Salt ₱26.00
Cornstarch ₱26.00
Banana ₱100.00

Packaging ₱300.00
Stickers ₱60.00

Total ₱1,166.00