Costing

Waka Waka

Items No. of Pieces Cost Shipping Total Investment

1st Price 91 1,964.77 166.66 2,131.43

2nd Price 38 820.45 166.67 987.12
3rd Price 47 1,014.78 166.67 1,181.45
Total 176 3,800.00 500.00 4,300.00

Total Investment 4,300.00

ROI (6 months) 716.67

Cash
Credit

Expenses
Cash on Hand
Gcash
Shopee Pay
CREDIT
 Ave. Selling
Landed Cost Expected Sales Expected Profit Sold Unsold Total
Cost

23.42 40.00 3,640.00 1,508.57 22 69 ₱ 880.00

25.98 33.00 1,254.00 266.88 19 19 ₱ 627.00
25.14 50.00 2,350.00 1,168.55 47 0 ₱ 2,350.00
123.00 7,244.00 2,944.00 88 88 3,857.00

7,244.00 2,944.00 88.00 1%

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CUSTOMER'S NAME 33.00 40.00 50.00 SUBTOTAL
MAMA 1 9 1 445.00
ATE JHENG 3 1 2 240.00
ATE JERS 3 9 4 660.00
TITA LORNA 4 200.00
TITA LEA 3 150.00
TITA ANDHENG 5 250.00
CEL 2 100.00
RACHELLE 1 1 85.00
JADE 6 2 300.00
MEL 1 4 235.00
JENNIFER 3 100.00
TITA LOIDS 2 100.00
APUNG LOLLY 1 1 85.00
TITA MITZ 3 150.00
TITA MAU 2 100.00
TITA BEL 2 100.00
APUNG FE 4 200.00
APUNG LITA 1 50.00
ATE DESS 4 200.00
TITA YEYE 3 120.00

TOTAL 19 22 47 3,870.00
 DATE CUSTOMER'S NAME TOTAL
MAMA
ATE JHENG
ATE JERS
TITA LORNA
TITA LEA
TITA ANDHENG
CEL
RACHELLE
JADE
MEL
JENNIFER
2/6/2022 TITA LOIDS 100.00
2/6/2022 APUNG LOLLY 85.00
2/6/2022 TITA MITZ 150.00
2/6/2022 TITA MAU 100.00
2/6/2022 TITA BEL 100.00
2/6/2022 APUNG FE 200.00
2/6/2022 APUNG LITA 50.00
2/6/2022 ATE DESS 200.00
2/6/2022 TITA YEYE 120.00

TOTAL 1,105.00
CUSTOMER'S NAME SUBTOTAL
MAMA 445.00
ATE JHENG 240.00
ATE JERS 660.00
TITA LORNA 200.00
TITA LEA 150.00
TITA ANDHENG 250.00
CEL 100.00
RACHELLE 85.00
JADE 300.00
MEL 235.00
JENNIFER 100.00

TOTAL 2,765.00