MiloMazing

Statement of Individuals Capital Share

Members:
Zapata, Mitchy Mary S. P 300
Espiritu, Sophia Ysabel P. 300
Gastador, Ivan Lurick L. 300
Melendres, Fionnah Chryzl U. 300
Castamado, Ron Angelo E. 300
Ursua, Reevie Lyne G. 300
Tria, Jamier S. 300

Total: P 2,100

Thick Milo, Milo Truffles, & Marshmallow Milo Dip

MiloMazing
Projected Financial Statement
Quantity Unit Articles U-Price Amount

2 packs Milo Bundle w/ free double 97.00 196.00

pack milo
3 cans Cowbell Condensed 38.50 77.00

1 can Alaska Evaporada 53.00 53.00

1 pack Dairy Cream Butter 200g 61.00 61.00

1 pack Sprinkles 50.00 50.00

1 pack Stick-O 380g 72.00 72.00

1 pack Rice-crispy 50.00 50.00

1 pack Marshmallow big 680g 138.00 138.00

1 pack Mini Marshmallows 680g 138.00 138.00

1 pack Paper Bowl Small 50.00 50.00

1 pack Paper Bowl Medium 100.00 100.00

1 pack ToothPick 28.00 28.00

1 pack Box Paper Plate 48.00 48.00

Estimated Total Expense:

P 1061.00

Milo Oreo Shake

MiloMazing
Projected Financial Statement
Quantity Unit Articles U-Price Amount
1 pack Milo Bundle w/ free double 97.00 97.00
pack milo
2 can Evaporada 53.00 106.00
1 liter Nestle Fresh Milk 135.00 135.00
1 pack Oreo Vanilla 100.00 100.00
1 pack Paper Cup 12oz 128.00 138.00
1 pack Paper Cup 16oz 138.00 138.00
Estimated Total Expense:
P 704.00

MiloMazing
Projected Financial Statement
Products Expected Expenses
Thick Milo, Milo Truffles, P 1061.00
Marshmallo Milo Dip
Milo Oreo Shake 704.00

Total Expected Expenses: P 1,765.00

Products Expected Quantity Price Amount

Thick Milo (Small – 30) (Medium – 25) (Small – 20) (Medium – 30) P 1,350.00
Chocolate Truffles 40 5 250.00
Marshmallow Milo Dip (3pcs – 25) (10pcs – 10) (3pcs – 10) (10pcs – 30) 550.00
Milo Oreo Shake (Small – 15) (Medium – 10) (Small – 20) (Medium – 30) 600.00
Gross Income P 2,750.00

Total Expenses P 1,765.00

Net Income P 985.00