Product Price Unit Sales/Day Daily Sales Monthly Sales Annual Sales

PRODUCT PRICE UNIT DAILY MONTHLY ANNUAL
SALES/DAY SALES SALES SALES
Lemonade Drink 90 72 6,480.00 194,400.00 2,332,800.00
(Lemon Iced-Tea)
Lemonade-Drink 90 16 1,440.00 43,200.00 518,400.00
(Honey Lemonade)
Lemonade Drink 90 12 1,080.00 32,400.00 388,800.00
(Cucumber
Lemonade)
Fresh Salad 80 94 7,520.00 225,600.00 2,707,200.00
TOTAL 5,947,200.00
Services Direct Material and Direct Labor Unit Cost
Per Unit Total
Cucumber Direct  Cucumber 1 pc. Php 10.00 Php 9.00
Lemonade Material  Honey ½ cup Php 15.00 Php 15.00
 Lemons 1 pc. Php 25.00 Php 25.00
¼ cup Php 8.00 Php 8.00

 Sugar
Direct
Labor ---------- ---------- ----------
----------
Honey Direct  Lemons 3 pcs. Php 25.00 Php 75.00
Material
Lemonade  Honey ½ cup Php15.00 Php15.00
 Sugar ½ cup Php 16.00 Php 16.00
Direct
Labor ---------- ---------- ---------- ----------
Lemon Iced- Direct  Lipton tea 4 pcs Php 4.00 Php 16.00
Tea Material  Honey ½ cup Php 15.00 Php 15.00
 Lemons 1 pc Php 25.00 Php 25.00
Direct
Labor ---------- ---------- ---------- ----------
Fresh Salad Direct  Apple 4 pcs Php 10.00 Php 40.00
Material  Mayonnaise 1 pc Php 165.10 Php 165.10
 Sweet Corn 1 pc Php 36.30 Php 36.30
1 pc Php 4.00 Php 4.00

 Cucumber
1 pcs Php 10.00 Php 10.00
 Lettuce
2 pcs Php 13.55 Php 27.10
 Eden
Cheese
Direct
Labor ---------- ---------- ---------- ----------
TOTAL Php 501.50
TOTAL MONTHLY COST OF SERVICE SOLD Php 15,045.00
TOTAL ANNUAL COST OF SERVICE SOLD Php 180,540.00
Labor
design
print
materials
Services Direct Material and Direct Labor Servings Cost
Price Total
Cucumber Direct  Cucumber Php 40.00 Php 440.00
Lemonade Material  Honey 10 servings Php 80.00
 Lemons Php 250.00
Php 70.00
 Sugar
Direct
Labor ---------- ---------- ----------
----------
Honey Direct  Lemons Php 750.00 Php 900.00
Lemonade Material  Honey 10 servings Php 80.00
 Sugar Php 70.00
Direct
Labor ---------- ---------- ---------- ----------
Lemon Iced- Direct  Lipton tea 10 servings Php 100.00 Php 430.00
Tea Material  Honey Php 80.00
 Lemons Php 250.00

Direct
Labor ---------- ---------- ---------- ----------
Fresh Salad Direct  Apple Php 300.00 Php 40.00
Material  Mayonnaise Php 165.10 Php 165.10
 Sweet Corn Php 36.30 Php 36.30
Php 4.00 Php 4.00

 Cucumber
Php 10.00 Php 10.00
 Lettuce
Php 13.55 Php 27.10
 Eden
Cheese
Direct
Labor ---------- ---------- ---------- ----------
TOTAL Php 501.50
TOTAL MONTHLY COST OF SERVICE SOLD Php 15,045.00
TOTAL ANNUAL COST OF SERVICE SOLD Php 180,540.00

COST OF GOOD SOLD
Lemon Iced-Tea
Ingredients:
Honey- 80
Lemons- 250
Lipton Tea- 100
=430 / 10 = 15,480
Honey Lemonade
Ingredients:
Lemons- 750
Honey- 80
Sugar- 70 kilo
=900 / 10 servings= 90
90 x 30 x 12 = 32,400
Cucumber Lemonade
FINAL

Per Unit Total
Lemonade Material  Honey 1pc Php 8.00 Php 8.00
1 kilo Php 10.00 Php 10.00

 Sugar
Direct
Labor ---------- ---------- ----------
----------
TOTAL 47 x 12 (quantity sold)
=564

 Sugar
½ cup Php 12.00 Php 12.00
Direct
Labor ---------- ---------- ---------- ----------
TOTAL 95 X 16 (quantity sold)
= 1,520

Direct
Labor ---------- ---------- ---------- ----------
TOTAL 41 x 72 (quantity sold) =
2,952
Fresh Salad Direct  Apple 1 pc Php 10.00 Php 10.00
1 pc Php 4.00 Php 4.00

 Cucumber
1 pc Php 10.00 Php 10.00
 Lettuce
1 pc Php 11.05 Php 11.05
 Eden
Cheese
Direct
Labor ---------- ---------- ---------- ----------
TOTAL Php 69.25 x 94 (quantity
sold)= 6,509.50
TOTAL OF ALL PRODUCTS 11,545.50
TOTAL MONTHLY COST OF SERVICE SOLD Php 346,365
TOTAL ANNUAL COST OF SERVICE SOLD Php 4,156,380.00
Per Unit Total
Lemonade Material  Honey 1pc Php 8.00 Php 8.00

 Sugar 1 kilo Php 10.00 Php 10.00
Direct
Labor ---------- ---------- ----------
----------
TOTAL 47 x 12 (quantity sold)
=564

 Sugar
½ cup Php 12.00 Php 12.00
Direct
Labor ---------- ---------- ---------- ----------
TOTAL 95 X 16 (quantity sold)
= 1,520
Direct
Labor ---------- ---------- ---------- ----------
TOTAL 41 x 72 (quantity sold) =

2,952
Fresh Salad Direct  Apple 1 pc Php 10.00 Php 10.00
1 pc Php 4.00 Php 4.00

 Cucumber
1 pc Php 10.00 Php 10.00
 Lettuce
1 pc Php 11.05 Php 11.05
 Eden
Cheese
Direct
Labor ---------- ---------- ---------- ----------
TOTAL Php 69.25 x 94 (quantity
sold)= 6,509.50
TOTAL OF ALL PRODUCTS 11,545.50
TOTAL MONTHLY COST OF SERVICE SOLD Php 346,365
TOTAL ANNUAL COST OF SERVICE SOLD Php 4,156,380.00

Product Price Unit Sales/Day Daily Sales Monthly Sales Annual Sales

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Product Price Unit Sales/Day Daily Sales Monthly Sales Annual Sales

Uploaded by

Copyright:

Available Formats

PRODUCT PRICE UNIT DAILY MONTHLY ANNUAL

SALES/DAY SALES SALES SALES

Lemonade Drink 90 72 6,480.00 194,400.00 2,332,800.00

Lemonade-Drink 90 16 1,440.00 43,200.00 518,400.00

Lemonade Drink 90 12 1,080.00 32,400.00 388,800.00

Fresh Salad 80 94 7,520.00 225,600.00 2,707,200.00

Services Direct Material and Direct Labor Unit Cost

Per Unit Total

Cucumber Direct  Cucumber 1 pc. Php 10.00 Php 9.00

Lemonade Material  Honey ½ cup Php 15.00 Php 15.00

 Lemons 1 pc. Php 25.00 Php 25.00

¼ cup Php 8.00 Php 8.00

Labor ---------- ---------- ----------

Honey Direct  Lemons 3 pcs. Php 25.00 Php 75.00

 Sugar ½ cup Php 16.00 Php 16.00

Labor ---------- ---------- ---------- ----------

Tea Material  Honey ½ cup Php 15.00 Php 15.00

 Lemons 1 pc Php 25.00 Php 25.00

Labor ---------- ---------- ---------- ----------

Fresh Salad Direct  Apple 4 pcs Php 10.00 Php 40.00

Material  Mayonnaise 1 pc Php 165.10 Php 165.10

 Sweet Corn 1 pc Php 36.30 Php 36.30

1 pc Php 4.00 Php 4.00

Labor ---------- ---------- ---------- ----------

TOTAL Php 501.50

TOTAL MONTHLY COST OF SERVICE SOLD Php 15,045.00

TOTAL ANNUAL COST OF SERVICE SOLD Php 180,540.00

Services Direct Material and Direct Labor Servings Cost

Cucumber Direct  Cucumber Php 40.00 Php 440.00

Lemonade Material  Honey 10 servings Php 80.00

 Lemons Php 250.00

Labor ---------- ---------- ----------

Honey Direct  Lemons Php 750.00 Php 900.00

Lemonade Material  Honey 10 servings Php 80.00

 Sugar Php 70.00

Labor ---------- ---------- ---------- ----------

Tea Material  Honey Php 80.00

 Lemons Php 250.00

Labor ---------- ---------- ---------- ----------

Fresh Salad Direct  Apple Php 300.00 Php 40.00

Material  Mayonnaise Php 165.10 Php 165.10

 Sweet Corn Php 36.30 Php 36.30

Php 4.00 Php 4.00

Labor ---------- ---------- ---------- ----------

TOTAL Php 501.50

TOTAL MONTHLY COST OF SERVICE SOLD Php 15,045.00

TOTAL ANNUAL COST OF SERVICE SOLD Php 180,540.00

Lipton Tea- 100

Services Direct Material and Direct Labor Unit Cost

Cucumber Direct  Cucumber 1 pc. Php 4.00 Php 4.00

Lemonade Material  Honey 1pc Php 8.00 Php 8.00

 Lemons 1 pc. Php 25.00 Php 25.00

1 kilo Php 10.00 Php 10.00

Labor ---------- ---------- ----------

TOTAL 47 x 12 (quantity sold)

Honey Direct  Lemons 3 pcs. Php 25.00 Php 75.00

Lemonade Material  Honey ½ cup Php 8.00 Php 8.00

Labor ---------- ---------- ---------- ----------

TOTAL 95 X 16 (quantity sold)

Tea Material  Honey ½ cup Php 8.00 Php 8.00

 Lemons 1 pc Php 25.00 Php 25.00

Labor ---------- ---------- ---------- ----------