week 1 - Nov 20, 2022

sales
code no. name capital share total capital profit share (%)

1 Faye 100.00 16.6667%

2 Edizza 100.00 16.6667%
3 Lorenzo 100.00 16.6667%
763.00
4 Renzh 100.00 600.00 16.6667%
5 Jam 100.00 16.6667%
6 Vannah 50.00 8.3333%
7 Angelou 50.00 8.3333%
100.000%

OUTPUT
COST OF GOODS:
INGREDIENTS
ICE CANDY WRAPPER
TRANSPORTATION
ELECTRICITY
Total cost of goods

Bad Order - damaged

ov 20, 2022 week 2 - November 2
cost of goods sold net profit
Profit share in Peso capital share total capital profit share
42.15 200.00 26.6667%
42.15 100.00 13.3333%
42.15 100.00 13.3333%
510.10 252.90
42.15 100.00 750.00 13.3333%
42.15 100.00 13.3333%
21.08 50.00 6.6667%
21.08 100.00 13.3333%
100.0000%
pcs unit price sales
109 7.00 763.00

402.00
28.10
60.00
20.00
510.10

1 7.00 7.00
 week 2 - November 27, 2022
sales cost of goods sold net profit
Profit share in Peso capital share total capital
106.55 200.00
53.27 100.00
53.27 100.00
1,125.00 725.45 399.55
53.27 100.00 750.00
53.27 100.00
26.64 50.00
53.27 100.00

pcs unit price sales

OUTPUT 225 5.00 1,125.00
COST OF GOODS:
INGREDIENTS 655.45
ICE CANDY WRAPPER 20.00
TRANSPORTATION 30.00
ELECTRICITY 20.00
Total cost of goods 725.45
 week 2 - November 30, 2022
sales cost of goods sold net profit
profit share Profit share in Peso
26.6667% 128.05
13.3333% 64.03
13.3333% 64.03
1,190.00 709.80 480.20
13.3333% 64.03
13.3333% 64.03
6.6667% 32.01
13.3333% 64.03
100.0000%
pcs unit price sales
OUTPUT 238 5.00 1,190.00
COST OF GOODS:
INGREDIENTS 637.80
ICE CANDY WRAPPER 22.00
TRANSPORTATION 30.00
ELECTRICITY 20.00
Total cost of goods 709.80
Final Sharing in peso
276.75
159.45
159.45
159.45
159.45
79.73
138.38
1,132.65