You are on page 1of 2

ITEM COST TOTAL COST AT THE END OF THE

WEEK
A. Set up cost (Capital Purchase) 3,815 3,815
Egg 784
Butter 385
Melted Chocolate 175
Evaporada milk 385
All-purpose flour 161
Oreo 630
Sugar 175 2,695
Packaging and logo 1,120 1,120
TOTAL 3,815
TOTAL PROJECT COST

BLINI CAKE

INCOME STATEMENT

(END OF THE WEEK)

TOTAL REVENUE 4,985


EXPENSES
Egg 784
Butter 385
Melted Chocolate 175
Evaporada Milk 385
All-Purpose flour 161
Oreo 630
Sugar 175
Pacakaging and logo 1,120
TOTAL EXPENSES 3,815
NET PROFIT 1,085

STATEMENT OF CHANGES IN EQUITY

CAPITAL BEGINNING 3,900


ADD. INVESTMENT 0
NET PROFIT 1,085
TOTAL 4,985
LESS: WITHDRAWAL 0
CAPITAL END 4,985
STATEMENT OF FINANCIAL POSITION (BALANCE SHEET)

CASH 1,170
SUPPLIES 1,120
INGREDIENTS 2,695
OWNER’S CAPITAL 4,985
TOTAL 4,985 4,985

You might also like