BLEUBELL BAKESHOP

COMPREHENSIVE INCOME STATEMENT

AS OF FEBRUARY 28, 2018
Sales ₱ 2000
Less: Operating Expenses
Miniature Cakes ₱ 500
Whipped Cream 100
Beryl's Chocolate (Brown) 150
Beryl's Chocolate (Red) 100
Beryl's Chocolate (White) 100
Toppings 250
Rice Crisps 40
Popsicle sticks 125
Mixing Bowl 0
Cakesicle Molder 0
Chocolate Melter 0
Containers 0
Total Operating Expenses 1365
Net Income ₱ 635

The Total Operating Expenses can make a total of 25 cakesicle so the Original Price will be ₱55

per piece.

Total Expense ₱ 1365

No. of products made 25

₱1365 / 25 = ₱55
Based on the group’s discussion, as for the selling price, we will add 45% of the Original Price

and the 45% of ₱55 is ₱24.75

₱55 * .45 = ₱24.75

The Selling Price will be ₱79.75.

₱55 + ₱24.75 = ₱79.75

We decided to make the Final Selling Price as ₱80 each that will result on our Sales amounting

to ₱2000.