Day 1 Day 2

Lumpiang Togue Dynamite (Ham & Cheese)

Price Total Price Total
Togue ₱ 50.00 ₱ Oil ₱ 30.00 ₱
Wrapper 36 Ham 35.00
Oil 25.00 Cheese 47.00
Kamote 15.00 Wrapper 35.00
Carrots 10.00 Plastic cups 14.00
Bawang 2.00 Dressing 10.00
Tofu 8.00 Vinegar 10.00 ₱ 181.00
Vinegar 40.00 Dynamite (Fish)
Plastics Cups 14.00 ₱ 200.00 Oil 30.00
Dynamite carrots 12.00
Chili 20.00 Fish 33.00
Fish 25.00 Egg 10.00
Wrapper 25.00 Wrapper 25.00
Oil 25.00 Plastic cups 14.00
Carrots 10.00 Bawang 2.00
Egg 10.00 Dressing 10.00
Dressing 20.00 Vinegar 10.00 ₱ 146.00
Plastic cups 14.00 ₱ 149.00 Cucumber Lemon Juice
Cucumber Lemon Juice Cucumber 30.00
Cucumber 30.00 Lemon 15.00
Lemon 20.00 Powder 135.00
Powder 135.00 Water 10.00
Water 35.00 Ice 27.00
Ice 15.00 Plastic Cups 14.00 ₱ 231.00
Plastic cups 14.00 Palitaw
Ice cubes 40.00 ₱ 289.00 Glutinous rice 100.00
Palitaw Sugar 37.00
Glutinous rice 100.00 Coconut 90.00
Sugar 37.00 (------------) 3.00 ₱ 230.00
Niyog + linga 40.00 TOTAL ₱ 788.00
Plastic cups 22.00
(-------------) 50.00 ₱ 249.00
TOTAL ₱ 887.00 Total Sales 1390.00
Day 2 Capital 788.00
Excess ₱ 602.00
Total Sales 1390.00
Total Capital 887.00
Day 1 Profit ₱ 503.00 Total Sales 1742.00
Total Capital 788.00
Day 2 Profit ₱ 954.00
 Day 3
Dynamite (Ham & Cheese) Net Sales ₱3,540.00
Price Total Cost of Goods Sold 2446.00
Oil ₱ 40.00 ₱ Gross Profit ₱1,094.00
Ham 70.00
Cheese 92.00
Wrapper 100.00
Plastic cups 25.00
Dressing 10.00
Vinegar 10.00 ₱ 347.00
Dynamite (Fish)
Oil 40.00
carrots 32.00
Fish 44.00
Egg 10.00
Wrapper 63.00
Plastic cups 21.00
Bawang 4.00
Dressing 10.00
Vinegar 10.00 ₱ 234.00
Palitaw
Glutinous rice 50.00
Sugar 37.00
Coconut 100.00
(------------) 3.00 ₱ 190.00
TOTAL ₱ 771.00

Total Sales 1742.00

Day 3 Capital 771.00
Excess ₱ 971.00

Total Sales 1967.00

Total Capital 788.00
Day 2 Profit ₱ 1,179.00
 Revenue
Capital Labor Cost (3 Days)
Deogracias ₱100.00 75.00
Hintapan 100.00 100.00
Mazo 100.00 150.00
Millan 100.00 150.00
Pantaleon 100.00 150.00
Tandog 100.00 75.00
Toboso M. 100.00 75.00
Toboso R. 100.00 75.00
Excess

₱1,570.00 ÷ 8 ₱196.25

Deogracias ₱175.00 ₱196.25

Hintapan 280.00 196.25
Mazo 250.00 196.25
Millan 370.00 196.25
Pantaleon 370.00 196.25
Tandog 175.00 196.25
Toboso M. 175.00 196.25
Toboso R. 175.00 196.25
₱1,970.00 ₱1,570.00
 ₱3,540.00
Gas and condiments (3 Days)
₱175.00
80.00 280.00
250.00
120.00 370.00
120.00 370.00
175.00
175.00
175.00 1970.00
₱1,570.00

TOTAL INCOME
₱371.25
476.25
446.25
566.25
566.25
371.25
371.25
371.25
₱3,540.00