Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 31

Jenn's Special Halo-Halo

Description :
Why i chose this business than the other business ? Because, i want to taste the people something spec
And also personally me, when i ate cold drink or anything cold my stress and badmoods can less . I don
We didn't say this, for the Sales Talk purpose only and to get you're investment but to proof to you that
Special is not just a word that exist in our business name. But this simple word represents to our custom
Every pieces of our products made by effort,time and love, andwe try all of our best to give to our costu
This product was totally exist in reality, because we made it and sell way back 2019 until now . Why we
The money that you've invest was not corrupt, because as of now our product was trend in year 2019 u
The costumer don't need to spend to much money to purchase our products, because our products onl
So to our beloved and valued costumer don't hesitate to buy our product, because we promise that you
If you are the one who want to taste our product but, you don't want to go outside and personally go to
We can also do a free delivery door to door, around in our baranggay with a minimun spend of 200 peso
But if you are live aroun Dasma and it isnimum spend. outside in our baranggay, we can deliver it with a
What are you waiting for, purchase our product and you never be dissapointed.

Objectives :

Our objectives/ goals to build and have a many branches around Cavite. Why we want to have many br
To enlarge our business, and for the costumer live outside in Dasma that want to try our product.
One of our objectives and goals was to give the costumer and satisfaction.
te the people something special and unique halo-halo that we have .The creaminess and the taste of our product that you can never taste
nd badmoods can less . I don't know why but this is my trully felt when i ate something cold.
ment but to proof to you that our product really made in a special ways .
word represents to our customers and in what way we treat them.
f our best to give to our costumers satisfactory in every products they purchase .
ack 2019 until now . Why we can assure that wen you invest to us .
duct was trend in year 2019 until now. Especially in a summer months.
cts, because our products only costs a 50 to 100 pesos in each.It just depends on what size the costumers want and the other thing is this
because we promise that your cravings was stastisfied when you taste our Special Halo-Halo.
o outside and personally go to our store .
a minimun spend of 200 pesos only.
nggay, we can deliver it with a delivery charge of 50 pesos without minimum spend

Why we want to have many branches in Cavite ?


want to try our product.
duct that you can never taste in the others. And also personally me, when i ate cold drink or anything cold my stress and badmoods can le

nt and the other thing is this is so budget friendly and everyones can afford it.
y stress and badmoods can less . I don't know why but this is my trully felt when i ate something cold.
Ingredients :
Ice (own making 500 pcs Good for 1 month)
Banana (saba 1 kilo- Good for 1 week)
Sago (1 kilo uncooked-Good for 1 week)
Gulaman Powder (own making 1 piece of sachet 250g-Good for 1 day)
Red monggo beans (uncooked 1 kilo-Good for 1 month)
Corn (2 pieces in can-Good for 1 day)
Jack Fruit (1 kilo Fresh-Good for 1 month)
Ube (1 kilo-Good for 2 weeks)
Evaporated Milk (2 pieces in can-Good for 1 day)
Leche Flan (15 pieces of llanera-Good for 1 month)
Sugar (white 1 kilo-Good for 1 week)
Nata de coco (2 pieces 340g-Good for 1 day)
Condense milk (in can 1 piece 300ml-Good for 1 day)
Ice cream (1.5 liters-Good for 1 day)
Sweet potato (1 kilo-Good for 1 week)
Wafer roll (in can 25 pieces-Good for 1 day)

Equipments :
Cups with dome lid (small 50 pcs-Good for 2 days)
Cups with dome lid (meduim 50 pcs-Good for 2 days)
Cups with dome lid (large 50 pcs-Good for 2 days)
Disposable spoon(25 pcs-Good for 1 day)
Measuring cups (set of 5)
Tupper ware (set of 4)
Pot (32 quartz-3 pieces)
Strainer (big size)
Stove (Doble burner glass)
Gas ( 1 tank-Good for 1 month)

Appliances :
Refrigerator

Monthly Expenses :
Water
Rent
Electricity
Gas ( 1 tank-Good for 1 month)
Monthly Cost :

Ingredients Quantity Quantity per month Price


Ice 500 pieces 500 pieces ₱100.00
Banana(saba) 1 kilo (77 pesos per kilo) 4 kilos ₱308.00
- White Sugar 1 kilo (50 pesos per kilo) 4 kilos ₱200.00
Sago 1 kilo (170 pesos per kilo) 2 kilos ₱340.00
Gulaman 250g in sachet (15 pesos each) 30 sachets ₱450.00
- White Sugar 1 kilo (50 pesos per kilo) 4 kilos ₱200.00
Red Monggo Beans 1 kilo (90 per kilo) 1 kilos ₱90.00
Corn 425g in can (30 pesos each) 30 cans ₱900.00
Jackfruit 1 kilo (1000 pesos per kilo) 1 kilos ₱1,000.00
- White Sugar 1 kilo (50 pesos per kilo) 4 kilos ₱200.00
Ube 1 kilo (250 per kilo) 2 kilos ₱500.00
- White Sugar 1 kilo (50 pesos per kilo) 4 kilos ₱200.00
Evaporated Milk 410ml (30 pesos each) 60 cans ₱1,800.00
Leche Flan 30 pieces 30 pieces ₱405.00
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray) 30 pieces ₱210.00
- Evaporated Milk 410ml (30 pesos each) 3 pieces ₱90.00
- Condense Milk 300ml (30 pesos each) 3 pieces ₱90.00
- White Sugar 1/4 (15 pesos each) 1 pieces ₱15.00
Sugar (White) 1 kilo (50 pesos per kilo) 1 kilos ₱50.00
Nata de coco 340g (60 pesos each) 15 pieces ₱900.00
Condense Milk 300ml (30 pesos each) 15 pieces ₱450.00
Ice cream 1.5 liter (250 pesos) 15 pieces ₱3,750.00
Sweet potato 1 kilo (100 pesos per kilo) 4 kilos ₱400.00
- White Sugar 1 kilo (50 pesos per kilo) 4 kilos ₱200.00
Wafer roll 1 can (110 pesos each) 30 cans ₱3,300.00
Total : - - ₱16,148.00

Equipments Quantity Quantity per month Price


Plastic Cups with a dome lid -
- Large 50 pieces per pack(350 per pack) 750 pieces(15 packs) ₱5,250.00
- Meduim 50 pieces per pack(250 per pack) 750 pieces (15 packs) ₱3,750.00
- Small 50 pieces per pack(200 per pack) 750 pieces (15 packs) ₱3,000.00
Measuring Cups set of 5 (230 pesos per set) 1 piece ₱230.00
Disposable Spoons 25 pieces per pack (15 pesos each pack) 750 pieces (15 packs) ₱450.00
Stove Doble Burner Glass 1 piece 1 piece ₱2,400
Tupper ware set of 4 (1400 per set) 12 pieces(3 sets) $4,200.00
Strainer(Bid size) 1 piece 1 piece $450.00
Total : - - ₱15,080.00
Appliances Quantity Price
Refrigerator 1 piece ₱25,000
Total: - ₱25,001

Monthy Expenses Price


Gas ₱600.00
Rent ₱5,000.00
Water ₱500.00
Electricity ₱1,000.00
Total: ₱7,100.00
WEEKLY INCOME : REGULAR DAYS

Sizes Quantity Price Number of Days Income


Small 25 pieces 50 pesos 7 days 1,250
Meduim 25 pieces 75 pesos 7 days 1,875
Large 25 pieces 100 pesos 7 days 2,500
Total: 75 pieces - 7 days 5625

JANUARY FEBRUARY
Sizes Quantity Price Number of Days Income Sizes Quantity Price
Small 750 pieces 50 pesos 30 days 37,500 Small 750 pieces 50 pesos
Meduim 750 pieces 75 pesos 30 days 56,250 Meduim 750 pieces 75 pesos
Large 750 pieces 100 pesos 30 days 75,000 Large 750 pieces 100 pesos
Total: - - - 168750 Total: - -

APRIL MAY
Sizes Quantity Price Number of Days Income Sizes Quantity Price
Small 1,500 pieces 50 pesos 30 days 75,000 Small 1,500 pieces 50 pesos
Meduim 1,500 pieces 75 pesos 30 days 112,500 Meduim 1,500 pieces 75 pesos
Large 1,500 pieces 100 pesos 30 days 150,000 Large 1,500 pieces 100 pesos
Total: - - - 337500 Total: - -

JULY AUGUST
Sizes Quantity Price Number of Days Income Sizes Quantity Price
Small 375 pieces 50 pesos 30 days 18,750 Small 750 pieces 50 pesos
Meduim 375 pieces 75 pesos 30 days 28,125 Meduim 750 pieces 75 pesos
Large 375 pieces 100 pesos 30 days 3,750 Large 750 pieces 100 pesos
Total: - - - 50625 Total: - -

OCTOBER NOVEMBER
Sizes Quantity Price Number of Days Income Sizes Quantity Price
Small 375 pieces 50 pesos 30 days 18,750 Small 375 pieces 50 pesos
Meduim 375 pieces 75 pesos 30 days 28,125 Meduim 375 pieces 75 pesos
Large 375 pieces 100 pesos 30 days 3,750 Large 375 pieces 100 pesos
Total: - - - 50625 Total: - -

EXECUTIVE SUMMARY
The Name of my business is "Jenn's Special Halo-Halo, and if you want ot invest to our business .
Don't hesitate because our product was having a excellent quality in a very affordable price .
We always do our best to give to our costumer the special product that we've made .
I know in not a easy to let go our money that we save for a long time , but we assure to you that our
We are thakful that you guve to us your trust to invest your money to our business
Even though we have a higher cost but in a mean while , we can get and earn our profits .
Just trust the process and wait for the results befor to give up
FEBRUARY MARCH
Number of Days Income Sizes Quantity Price Number of Days Income
30 days 37,500 Small 750 pieces 50 pesos 30 days 37,500
30 days 56,250 Meduim 750 pieces 75 pesos 30 days 56,250
30 days 75,000 Large 750 pieces 100 pesos 30 days 75,000
- 168750 Total: - - - 168750

MAY JUNE
Number of Days Income Sizes Quantity Price Number of Days Income
30 days 75,000 Small 375 pieces 50 pesos 30 days 18,750
30 days 112,500 Meduim 375 pieces 75 pesos 30 days 28,125
30 days 150,000 Large 375 pieces 100 pesos 30 days 3,750
- 337500 Total: - - - 50625

AUGUST SEPTEMBER
Number of Days Income Sizes Quantity Price Number of Days Income
30 days 37,500 Small 375 pieces 50 pesos 30 days 18,750
30 days 56,250 Meduim 375 pieces 75 pesos 30 days 28,125
30 days 75,000 Large 375 pieces 100 pesos 30 days 3,750
- 168750 Total: - - - 50625

NOVEMBER DECEMBER
Number of Days Income Sizes Quantity Price Number of Days Income
30 days 18,750 Small 375 pieces 50 pesos 30 days 18,750
30 days 28,125 Meduim 375 pieces 75 pesos 30 days 28,125
30 days 3,750 Large 375 pieces 100 pesos 30 days 3,750
- 50625 Total: - - - 50625
nvest to our business .
y affordable price .

we assure to you that our money can earn and we can a higher and better profit that we deserve.

arn our profits .


MONTHLY COST

JANUARY
Ingredients Quantity
Ice 500 pieces
Banana(saba) 1 kilo (77 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Sago 1 kilo (170 pesos per kilo)
Gulaman 250g in sachet (15 pesos each)
- White Sugar 1 kilo (50 pesos per kilo)
Red Monggo Beans 1 kilo (90 per kilo)
Corn 425g in can (30 pesos each)
Jackfruit 1 kilo (1000 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Ube 1 kilo (250 per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Evaporated Milk 410ml (30 pesos each)
Leche Flan 30 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray)
- Evaporated Milk 410ml (30 pesos each)
- Condense Milk 300ml (30 pesos each)
- White Sugar 1/4 (15 pesos each)
Sugar (White) 1 kilo (50 pesos per kilo)
Nata de coco 340g (60 pesos each)
Condense Milk 300ml (30 pesos each)
Ice cream 1.5 liter (250 pesos)
Sweet potato 1 kilo (100 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Wafer roll 1 can (110 pesos each)
Total : -
FEBRUARY
Quantity per month Price Ingredients
500 pieces ₱100.00 Ice
4 kilos ₱308.00 Banana(saba)
4 kilos ₱200.00 - White Sugar
2 kilos ₱340.00 Sago
30 sachets ₱450.00 Gulaman
4 kilos ₱200.00 - White Sugar
1 kilos ₱90.00 Red Monggo Beans
30 cans ₱900.00 Corn
1 kilos ₱1,000.00 Jackfruit
4 kilos ₱200.00 - White Sugar
2 kilos ₱500.00 Ube
4 kilos ₱200.00 - White Sugar
60 cans ₱1,800.00 Evaporated Milk
30 pieces ₱405.00 Leche Flan
30 pieces ₱210.00 -Eggs (Meduim size)
3 pieces ₱90.00 - Evaporated Milk
3 pieces ₱90.00 - Condense Milk
1 pieces ₱15.00 - White Sugar
1 kilos ₱50.00 Sugar (White)
15 pieces ₱900.00 Nata de coco
15 pieces ₱450.00 Condense Milk
15 pieces ₱3,750.00 Ice cream
4 kilos ₱400.00 Sweet potato
4 kilos ₱200.00 - White Sugar
30 cans ₱3,300.00 Wafer roll
- ₱16,148.00 Total :
FEBRUARY
Quantity Quantity per month Price
500 pieces 500 pieces ₱100.00
1 kilo (77 pesos per kilo) 4 kilos ₱308.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 kilo (170 pesos per kilo) 2 kilos ₱340.00
250g in sachet (15 pesos each) 30 sachets ₱450.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 kilo (90 per kilo) 1 kilos ₱90.00
425g in can (30 pesos each) 30 cans ₱900.00
1 kilo (1000 pesos per kilo) 1 kilos ₱1,000.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 kilo (250 per kilo) 2 kilos ₱500.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
410ml (30 pesos each) 60 cans ₱1,800.00
30 pieces 30 pieces ₱405.00
30 pieces(meduim size 210 pesos per tray) 30 pieces ₱210.00
410ml (30 pesos each) 3 pieces ₱90.00
300ml (30 pesos each) 3 pieces ₱90.00
1/4 (15 pesos each) 1 pieces ₱15.00
1 kilo (50 pesos per kilo) 1 kilos ₱50.00
340g (60 pesos each) 15 pieces ₱900.00
300ml (30 pesos each) 15 pieces ₱450.00
1.5 liter (250 pesos) 15 pieces ₱3,750.00
1 kilo (100 pesos per kilo) 4 kilos ₱400.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 can (110 pesos each) 30 cans ₱3,300.00
- - ₱16,148.00
MARCH
Ingredients Quantity
Ice 500 pieces
Banana(saba) 1 kilo (77 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Sago 1 kilo (170 pesos per kilo)
Gulaman 250g in sachet (15 pesos each)
- White Sugar 1 kilo (50 pesos per kilo)
Red Monggo Beans 1 kilo (90 per kilo)
Corn 425g in can (30 pesos each)
Jackfruit 1 kilo (1000 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Ube 1 kilo (250 per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Evaporated Milk 410ml (30 pesos each)
Leche Flan 30 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray)
- Evaporated Milk 410ml (30 pesos each)
- Condense Milk 300ml (30 pesos each)
- White Sugar 1/4 (15 pesos each)
Sugar (White) 1 kilo (50 pesos per kilo)
Nata de coco 340g (60 pesos each)
Condense Milk 300ml (30 pesos each)
Ice cream 1.5 liter (250 pesos)
Sweet potato 1 kilo (100 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Wafer roll 1 can (110 pesos each)
Total : -
Quantity per month Price
500 pieces ₱100.00
4 kilos ₱308.00
4 kilos ₱200.00
2 kilos ₱340.00
30 sachets ₱450.00
4 kilos ₱200.00
1 kilos ₱90.00
30 cans ₱900.00
1 kilos ₱1,000.00
4 kilos ₱200.00
2 kilos ₱500.00
4 kilos ₱200.00
60 cans ₱1,800.00
30 pieces ₱405.00
30 pieces ₱210.00
3 pieces ₱90.00
3 pieces ₱90.00
1 pieces ₱15.00
1 kilos ₱50.00
15 pieces ₱900.00
15 pieces ₱450.00
15 pieces ₱3,750.00
4 kilos ₱400.00
4 kilos ₱200.00
30 cans ₱3,300.00
- ₱16,148.00
APRIL
Ingredients Quantity
Ice 500 pieces
Banana(saba) 1 kilo (77 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Sago 1 kilo (170 pesos per kilo)
Gulaman 250g in sachet (15 pesos each)
- White Sugar 1 kilo (50 pesos per kilo)
Red Monggo Beans 1 kilo (90 per kilo)
Corn 425g in can (30 pesos each)
Jackfruit 1 kilo (1000 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Ube 1 kilo (250 per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Evaporated Milk 410ml (30 pesos each)
Leche Flan 30 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray)
- Evaporated Milk 410ml (30 pesos each)
- Condense Milk 300ml (30 pesos each)
- White Sugar 1/4 (15 pesos each)
Sugar (White) 1 kilo (50 pesos per kilo)
Nata de coco 340g (60 pesos each)
Condense Milk 300ml (30 pesos each)
Ice cream 1.5 liter (250 pesos)
Sweet potato 1 kilo (100 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Wafer roll 1 can (110 pesos each)
Total : -
MAY
Quantity per month Price Ingredients
1000 pieces ₱200.00 Ice
8 kilos ₱616.00 Banana(saba)
8 kilos ₱400.00 - White Sugar
4 kilos ₱680.00 Sago
60 sachets ₱900.00 Gulaman
8 kilos ₱400.00 - White Sugar
2 kilos ₱180.00 Red Monggo Beans
60 cans ₱1,800.00 Corn
2 kilos ₱2,000.00 Jackfruit
8 kilos ₱400.00 - White Sugar
4 kilos ₱1,000.00 Ube
8 kilos ₱400.00 - White Sugar
120 cans ₱3,600.00 Evaporated Milk
60 pieces ₱810.00 Leche Flan
60 pieces ₱420.00 -Eggs (Meduim size)
6 pieces ₱180.00 - Evaporated Milk
6 pieces ₱180.00 - Condense Milk
2 pieces ₱30.00 - White Sugar
2 kilos ₱100.00 Sugar (White)
30 pieces ₱1,800.00 Nata de coco
30 pieces ₱900.00 Condense Milk
30 pieces ₱7,500.00 Ice cream
8 kilos ₱800.00 Sweet potato
8 kilos ₱400.00 - White Sugar
60 cans ₱6,600.00 Wafer roll
- ₱32,296.00 Total :
MAY
Quantity Quantity per month Price
500 pieces 1000 pieces ₱200.00
1 kilo (77 pesos per kilo) 8 kilos ₱616.00
1 kilo (50 pesos per kilo) 8 kilos ₱400.00
1 kilo (170 pesos per kilo) 4 kilos ₱680.00
250g in sachet (15 pesos each) 60 sachets ₱900.00
1 kilo (50 pesos per kilo) 8 kilos ₱400.00
1 kilo (90 per kilo) 2 kilos ₱180.00
425g in can (30 pesos each) 60 cans ₱1,800.00
1 kilo (1000 pesos per kilo) 2 kilos ₱2,000.00
1 kilo (50 pesos per kilo) 8 kilos ₱400.00
1 kilo (250 per kilo) 4 kilos ₱1,000.00
1 kilo (50 pesos per kilo) 8 kilos ₱400.00
410ml (30 pesos each) 120 cans ₱3,600.00
30 pieces 60 pieces ₱810.00
30 pieces(meduim size 210 pesos per tray) 60 pieces ₱420.00
410ml (30 pesos each) 6 pieces ₱180.00
300ml (30 pesos each) 6 pieces ₱180.00
1/4 (15 pesos each) 2 pieces ₱30.00
1 kilo (50 pesos per kilo) 2 kilos ₱100.00
340g (60 pesos each) 30 pieces ₱1,800.00
300ml (30 pesos each) 30 pieces ₱900.00
1.5 liter (250 pesos) 30 pieces ₱7,500.00
1 kilo (100 pesos per kilo) 8 kilos ₱800.00
1 kilo (50 pesos per kilo) 8 kilos ₱400.00
1 can (110 pesos each) 60 cans ₱6,600.00
- - ₱32,296.00
JUNE
Ingredients Quantity Quantity per month
Ice 500 pieces 250 pieces
Banana(saba) 1 kilo (77 pesos per kilo) 2 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Sago 1 kilo (170 pesos per kilo) 1 kilos
Gulaman 250g in sachet (15 pesos each) 15 sachets
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Red Monggo Beans 1 kilo (90 per kilo) 1/2 kilo
Corn 425g in can (30 pesos each) 15 cans
Jackfruit 1 kilo (1000 pesos per kilo) 1/2 kilo
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Ube 1 kilo (250 per kilo) 1 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Evaporated Milk 410ml (30 pesos each) 30 cans
Leche Flan 30 pieces 15 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray) 15 pieces
- Evaporated Milk 410ml (30 pesos each) 1 and 1/2 pieces
- Condense Milk 300ml (30 pesos each) 1 and 1/2 pieces
- White Sugar 1/4 (15 pesos each) 1/2 piece
Sugar (White) 1 kilo (50 pesos per kilo) 1/2 kilo
Nata de coco 340g (60 pesos each) 7 and 1/2 pieces
Condense Milk 300ml (30 pesos each) 7 and 1/2 pieces
Ice cream 1.5 liter (250 pesos) 7 and 1/2 pieces
Sweet potato 1 kilo (100 pesos per kilo) 2 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Wafer roll 1 can (110 pesos each) 15 cans
Total : - -
Price
₱50.00
₱154.00
₱100.00
₱170.00
₱225.00
₱100.00
₱45.00
₱450.00
₱500.00
₱100.00
₱250.00
₱100.00
₱900.00
₱202.50
₱105.00
₱45.00
₱45.00
₱7.50
₱25.00
₱450.00
₱202.50
₱1,875.00
₱200.00
₱100.00
₱1,650.00
₱8,051.50
MONTHLY COST

JULY
Ingredients Quantity
Ice 500 pieces
Banana(saba) 1 kilo (77 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Sago 1 kilo (170 pesos per kilo)
Gulaman 250g in sachet (15 pesos each)
- White Sugar 1 kilo (50 pesos per kilo)
Red Monggo Beans 1 kilo (90 per kilo)
Corn 425g in can (30 pesos each)
Jackfruit 1 kilo (1000 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Ube 1 kilo (250 per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Evaporated Milk 410ml (30 pesos each)
Leche Flan 30 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray)
- Evaporated Milk 410ml (30 pesos each)
- Condense Milk 300ml (30 pesos each)
- White Sugar 1/4 (15 pesos each)
Sugar (White) 1 kilo (50 pesos per kilo)
Nata de coco 340g (60 pesos each)
Condense Milk 300ml (30 pesos each)
Ice cream 1.5 liter (250 pesos)
Sweet potato 1 kilo (100 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Wafer roll 1 can (110 pesos each)
Total : -
AUGUST
Quantity per month Price Ingredients
250 pieces ₱50.00 Ice
2 kilos ₱154.00 Banana(saba)
2 kilos ₱100.00 - White Sugar
1 kilos ₱170.00 Sago
15 sachets ₱225.00 Gulaman
2 kilos ₱100.00 - White Sugar
1/2 kilo ₱45.00 Red Monggo Beans
15 cans ₱450.00 Corn
1/2 kilo ₱500.00 Jackfruit
2 kilos ₱100.00 - White Sugar
1 kilos ₱250.00 Ube
2 kilos ₱100.00 - White Sugar
30 cans ₱900.00 Evaporated Milk
15 pieces ₱202.50 Leche Flan
15 pieces ₱105.00 -Eggs (Meduim size)
1 and 1/2 pieces ₱45.00 - Evaporated Milk
1 and 1/2 pieces ₱45.00 - Condense Milk
1/2 piece ₱7.50 - White Sugar
1/2 kilo ₱25.00 Sugar (White)
7 and 1/2 pieces ₱450.00 Nata de coco
7 and 1/2 pieces ₱202.50 Condense Milk
7 and 1/2 pieces ₱1,875.00 Ice cream
2 kilos ₱200.00 Sweet potato
2 kilos ₱100.00 - White Sugar
15 cans ₱1,650.00 Wafer roll
- ₱8,051.50 Total :
AUGUST
Quantity Quantity per month Price
500 pieces 500 pieces ₱100.00
1 kilo (77 pesos per kilo) 4 kilos ₱308.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 kilo (170 pesos per kilo) 2 kilos ₱340.00
250g in sachet (15 pesos each) 30 sachets ₱450.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 kilo (90 per kilo) 1 kilos ₱90.00
425g in can (30 pesos each) 30 cans ₱900.00
1 kilo (1000 pesos per kilo) 1 kilos ₱1,000.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 kilo (250 per kilo) 2 kilos ₱500.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
410ml (30 pesos each) 60 cans ₱1,800.00
30 pieces 30 pieces ₱405.00
30 pieces(meduim size 210 pesos per tray) 30 pieces ₱210.00
410ml (30 pesos each) 3 pieces ₱90.00
300ml (30 pesos each) 3 pieces ₱90.00
1/4 (15 pesos each) 1 pieces ₱15.00
1 kilo (50 pesos per kilo) 1 kilos ₱50.00
340g (60 pesos each) 15 pieces ₱900.00
300ml (30 pesos each) 15 pieces ₱450.00
1.5 liter (250 pesos) 15 pieces ₱3,750.00
1 kilo (100 pesos per kilo) 4 kilos ₱400.00
1 kilo (50 pesos per kilo) 4 kilos ₱200.00
1 can (110 pesos each) 30 cans ₱3,300.00
- - ₱16,148.00
SEPTEMBER
Ingredients Quantity Quantity per month
Ice 500 pieces 250 pieces
Banana(saba) 1 kilo (77 pesos per kilo) 2 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Sago 1 kilo (170 pesos per kilo) 1 kilos
Gulaman 250g in sachet (15 pesos each) 15 sachets
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Red Monggo Beans 1 kilo (90 per kilo) 1/2 kilo
Corn 425g in can (30 pesos each) 15 cans
Jackfruit 1 kilo (1000 pesos per kilo) 1/2 kilo
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Ube 1 kilo (250 per kilo) 1 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Evaporated Milk 410ml (30 pesos each) 30 cans
Leche Flan 30 pieces 15 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray) 15 pieces
- Evaporated Milk 410ml (30 pesos each) 1 and 1/2 pieces
- Condense Milk 300ml (30 pesos each) 1 and 1/2 pieces
- White Sugar 1/4 (15 pesos each) 1/2 piece
Sugar (White) 1 kilo (50 pesos per kilo) 1/2 kilo
Nata de coco 340g (60 pesos each) 7 and 1/2 pieces
Condense Milk 300ml (30 pesos each) 7 and 1/2 pieces
Ice cream 1.5 liter (250 pesos) 7 and 1/2 pieces
Sweet potato 1 kilo (100 pesos per kilo) 2 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Wafer roll 1 can (110 pesos each) 15 cans
Total : - -
Price
₱50.00
₱154.00
₱100.00
₱170.00
₱225.00
₱100.00
₱45.00
₱450.00
₱500.00
₱100.00
₱250.00
₱100.00
₱900.00
₱202.50
₱105.00
₱45.00
₱45.00
₱7.50
₱25.00
₱450.00
₱202.50
₱1,875.00
₱200.00
₱100.00
₱1,650.00
₱8,051.50
MONTHLY COST

OCTOBER
Ingredients Quantity
Ice 500 pieces
Banana(saba) 1 kilo (77 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Sago 1 kilo (170 pesos per kilo)
Gulaman 250g in sachet (15 pesos each)
- White Sugar 1 kilo (50 pesos per kilo)
Red Monggo Beans 1 kilo (90 per kilo)
Corn 425g in can (30 pesos each)
Jackfruit 1 kilo (1000 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Ube 1 kilo (250 per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Evaporated Milk 410ml (30 pesos each)
Leche Flan 30 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray)
- Evaporated Milk 410ml (30 pesos each)
- Condense Milk 300ml (30 pesos each)
- White Sugar 1/4 (15 pesos each)
Sugar (White) 1 kilo (50 pesos per kilo)
Nata de coco 340g (60 pesos each)
Condense Milk 300ml (30 pesos each)
Ice cream 1.5 liter (250 pesos)
Sweet potato 1 kilo (100 pesos per kilo)
- White Sugar 1 kilo (50 pesos per kilo)
Wafer roll 1 can (110 pesos each)
Total : -
NOVEMBER
Quantity per month Price Ingredients
250 pieces ₱50.00 Ice
2 kilos ₱154.00 Banana(saba)
2 kilos ₱100.00 - White Sugar
1 kilos ₱170.00 Sago
15 sachets ₱225.00 Gulaman
2 kilos ₱100.00 - White Sugar
1/2 kilo ₱45.00 Red Monggo Beans
15 cans ₱450.00 Corn
1/2 kilo ₱500.00 Jackfruit
2 kilos ₱100.00 - White Sugar
1 kilos ₱250.00 Ube
2 kilos ₱100.00 - White Sugar
30 cans ₱900.00 Evaporated Milk
15 pieces ₱202.50 Leche Flan
15 pieces ₱105.00 -Eggs (Meduim size)
1 and 1/2 pieces ₱45.00 - Evaporated Milk
1 and 1/2 pieces ₱45.00 - Condense Milk
1/2 piece ₱7.50 - White Sugar
1/2 kilo ₱25.00 Sugar (White)
7 and 1/2 pieces ₱450.00 Nata de coco
7 and 1/2 pieces ₱202.50 Condense Milk
7 and 1/2 pieces ₱1,875.00 Ice cream
2 kilos ₱200.00 Sweet potato
2 kilos ₱100.00 - White Sugar
15 cans ₱1,650.00 Wafer roll
- ₱8,051.50 Total :
NOVEMBER
Quantity Quantity per month Price
500 pieces 250 pieces ₱50.00
1 kilo (77 pesos per kilo) 2 kilos ₱154.00
1 kilo (50 pesos per kilo) 2 kilos ₱100.00
1 kilo (170 pesos per kilo) 1 kilos ₱170.00
250g in sachet (15 pesos each) 15 sachets ₱225.00
1 kilo (50 pesos per kilo) 2 kilos ₱100.00
1 kilo (90 per kilo) 1/2 kilo ₱45.00
425g in can (30 pesos each) 15 cans ₱450.00
1 kilo (1000 pesos per kilo) 1/2 kilo ₱500.00
1 kilo (50 pesos per kilo) 2 kilos ₱100.00
1 kilo (250 per kilo) 1 kilos ₱250.00
1 kilo (50 pesos per kilo) 2 kilos ₱100.00
410ml (30 pesos each) 30 cans ₱900.00
30 pieces 15 pieces ₱202.50
30 pieces(meduim size 210 pesos per tray) 15 pieces ₱105.00
410ml (30 pesos each) 1 and 1/2 pieces ₱45.00
300ml (30 pesos each) 1 and 1/2 pieces ₱45.00
1/4 (15 pesos each) 1/2 piece ₱7.50
1 kilo (50 pesos per kilo) 1/2 kilo ₱25.00
340g (60 pesos each) 7 and 1/2 pieces ₱450.00
300ml (30 pesos each) 7 and 1/2 pieces ₱202.50
1.5 liter (250 pesos) 7 and 1/2 pieces ₱1,875.00
1 kilo (100 pesos per kilo) 2 kilos ₱200.00
1 kilo (50 pesos per kilo) 2 kilos ₱100.00
1 can (110 pesos each) 15 cans ₱1,650.00
- - ₱8,051.50
DECEMBER
Ingredients Quantity Quantity per month
Ice 500 pieces 250 pieces
Banana(saba) 1 kilo (77 pesos per kilo) 2 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Sago 1 kilo (170 pesos per kilo) 1 kilos
Gulaman 250g in sachet (15 pesos each) 15 sachets
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Red Monggo Beans 1 kilo (90 per kilo) 1/2 kilo
Corn 425g in can (30 pesos each) 15 cans
Jackfruit 1 kilo (1000 pesos per kilo) 1/2 kilo
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Ube 1 kilo (250 per kilo) 1 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Evaporated Milk 410ml (30 pesos each) 30 cans
Leche Flan 30 pieces 15 pieces
-Eggs (Meduim size) 30 pieces(meduim size 210 pesos per tray) 15 pieces
- Evaporated Milk 410ml (30 pesos each) 1 and 1/2 pieces
- Condense Milk 300ml (30 pesos each) 1 and 1/2 pieces
- White Sugar 1/4 (15 pesos each) 1/2 piece
Sugar (White) 1 kilo (50 pesos per kilo) 1/2 kilo
Nata de coco 340g (60 pesos each) 7 and 1/2 pieces
Condense Milk 300ml (30 pesos each) 7 and 1/2 pieces
Ice cream 1.5 liter (250 pesos) 7 and 1/2 pieces
Sweet potato 1 kilo (100 pesos per kilo) 2 kilos
- White Sugar 1 kilo (50 pesos per kilo) 2 kilos
Wafer roll 1 can (110 pesos each) 15 cans
Total : - -
Price
₱50.00
₱154.00
₱100.00
₱170.00
₱225.00
₱100.00
₱45.00
₱450.00
₱500.00
₱100.00
₱250.00
₱100.00
₱900.00
₱202.50
₱105.00
₱45.00
₱45.00
₱7.50
₱25.00
₱450.00
₱202.50
₱1,875.00
₱200.00
₱100.00
₱1,650.00
₱8,051.50

You might also like