BATCH 2 Pork & Shrimp Japanese Total Gcash Cash Released

Ate saila 10 10 140 140 ✅

Kuya Mac 10 10 140 140 ✅
Ate Cindy 15 15 200 200 ✅
Tita Apol 30 30 400 400 ✅
Tita Tes 15 15 200 200 ✅
Maam Naina 10 10 140 140 ✅
Tita Olive 15 15 200 200 ✅
Keren 15 5 140 140 ✅
Ate Ghe 10 10 140 140 ✅
Ate wilda (c/o ate ghe) 10 10 140 140 ✅
Lily 10 10 140 150 ✅
Tita Marivic 15 15 200 200 ✅
Enri 45 45 600 600 ✅
Ate mia 30 200 200 ✅
Kuya mac 10 10 140 140 ✅
Ate yssa 35 15 340 340 ✅
Ate Saila 10 10 140 140 ✅
Kwe 10 10 140 140 ✅
Tita cely 20 150 150 ✅
DOST 14 115 115 ✅
Ate yssa 30 5 234 234 ✅
Total 339 280 4239 490 3759

BATCH 3 Pork & Shrimp Japanese Total Gcash Cash Released

DOST 12 105 105 ✅
Ate yssa 25 166 166 ✅
William 20 140 140 ✅
Ate Cindy 30 200 200 ✅
Ate yssa 30 200 200 ✅

1
Total 0 117 811 200 611 0

BATCH 4 Pork & Shrimp Japanese Total Gcash Cash Released

Marc Herald 30 200 ✅ ✅
Kuya Froi 30 200 ✅ ✅
Kuya Froi 30 200 ✅ ✅
Keya 10 10 140 ✅ ✅
Ate Gly 10 10 140 ✅ ✅
Tita Cely 10 10 100 ✅
Leigh 10 10 160 ✅
Lily 10 10 140
Saila 10 10 140
Zhyra 60 360
Ate Cleng 90 90 1200
Sir mike 15 15 200
Jen 10 10 140
Cely 20 140
Leigh 18 2 160

Total 313 227 3620 0

BATCH 5 Pork & Shrimp Japanese Total Gcash Cash Released

Tita olive 60 450 ✅ ✅
Ate cindy 30 225 ✅ ✅
Ate prime 10 10 160 ✅
Mam daisy 15 15 200 ✅
Sam 4 40
Leigh 10 90
Gly 2 2 40
Jam 2 2 40 ✅
Jam 8 80 ✅
Leigh 10 90 ✅

2
Total 151 29 1415

3
BATCH 2 PORK & SHRIMP JAPANESE
STOCKS 339 280
LEFT 0 0

BATCH 3 PORK & SHRIMP JAPANESE

STOCKS
SOLD 117
LEFT

BATCH 4 PORK & SHRIMP JAPANESE

STOCKS
SOLD 10 0
LEFT

BATCH 5 PORK & SHRIMP JAPANESE

STOCKS 320 255
SOLD 151 29
LEFT 169 226

1
Expenses Batch 1 Batch 2 Batch 3 Batch 4 Batch 5 Batch 6
Pork 574 1000 310 1000 1000 1275
Pork fat 200 150 200 330
Shrimp 200 300 60 200 300 400
Wrapper 160 260 502
Mushroom 60 201 209 267
Carrots 40 37 11 25 40
Onion/ Spring Onion 60 52 17 40 150 100
Condiments/ Cornstarch 100 150 36 192 300
Japanese wrapper 279 469
Chili 50 180
Garlic 48 240
Singkamas 50 100 50
Paminta 95
Garlic powder 79
Crabstick 375
Potato starch 115
Chicken powder 279
Sugar 80
Salt 20

EXPENSES
Food Expenses 1473 2200 582 2318 4189 2155
Other expenses 3084 1446
Total Expenses 1473 2200 582 5402 5635

Principle 4249 4478 2696 -1524

Revenue/COH 1725 4249 811 3620 1415
Gross Income 1725 4249 5060 8098 4111

Profit 252 2049 4478 2696 -1524

Breakeven FALSE

1
 SIOMAI BZNZ
1473
1
1725
2200
2
4249
582
3
811
2318
4
3620
4189
5
1415

0 1250 2500
Revenue/COH 3750
Food Expenses

POSITIVE

2
MAI BZNZ

0
4249

318
3620
4189

500
venue/COH 3750 5000
od Expenses

3
Other Expenses
BATCH 4
Laundry 200
JD 500
Short 150
Food storage 218
Knife 105
Allowance 500
Food processor 273
MR DIY 147
MJ 300
Gloves 116
Allowance 500
Plastic 75

Total 3084

Batch 5
Packaging (Mr. DIY) 37
Vacuum Sealer 419
Sushi maker/towel/knife 88
Paper packaging 172
Hinged cup 86
Plastic bags 99
Vacuum bag 545

Total 1446