Supplies Employees

Description Quantity Amount Total Name Hours Worked Wage/hr Salary

Wheat 10 40 400 Emilio 28 35 980
Eggs 15 100 1500 Julian 25 25 625
Tocino 5 300 1500 Jotaro 32 40 1280
Longganisa 5 200 1000 Kira 29 15 435
Hotdog 5 200 1000 Tristan 29 25 725
Coke 40 20 800
Sprite 40 20 800
RC 30 40 1200
Milo 40 10 400
Royal 40 20 800
7 up 40 20 800
Coffee 40 15 600
Total 10800

1132
Supplies 10800 8528
Wages 4045 8000 1200
Shelter 227 16528 1200
Water 195 1800
Electricity 350 600
15617 1200
Profit 911 1200
800
8000
 Operation
Item List Price Mark up Value % Mark up NP Profit
Tocilog 77 23.1 30% 100.1 23.1
Hotsilog 67 20.1 30% 87.1 20.1
Longsilog 67 20.1 30% 87.1 20.1
Coke 20 10 50% 30 10
Sprite 20 10 50% 30 10
RC 40 20 50% 60 20
Milo 10 5 50% 15 5
Royal 20 10 50% 30 10
7 up 20 10 50% 30 10
Coffee 15 5 33.33% 20 5