COOKEY’S PRODUCTION PRODUCT INVENTORY

PRODUCT PRESENTATION
(December 1, 2022)
Shares per member: Php 66.00
# of members: 10 members
Cash on hand: Php 1, 818.25

Purchased Material:
INGREDIENTS QUANTITY AMOUNT (₱)
Chocolate chips 2 packs 170.00
Baking soda ¼ kilo 15.00
Iodized salt 500 grams 19.00
Baking paper 1 pc 70.00
Brown sugar ½ kilo 44.00
Flour 1 kilo 60.00
White sugar ½ kilo 53.50
Butter 1 pc 62.50
Egg 1 pc 6.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱515.00
Computation

Total Expenses: ₱657.00

Quantity: 78 pcs.
Estimated price: ₱9.00
657÷78 = 9.00
Target Profit: ₱99.00
= 15%
= 657x0.15 = 98.55

Actual Preparation for Product Presentation

Used/Consumed Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Chocolate chips 2 cups -
Baking soda 1 tsp. -
Iodized salt 1 pinch -
Baking paper 2 sheets -
Brown sugar 1 cup -
Flour 2 ½ cups -
White sugar 1 cup -
Butter 1 pc -
Egg 1 pc -
Electricity 1 kw/h -
TOTAL: -

Number of cookies made: 26 pieces

 Legend:
st
1 Day of Selling  - remaining/excess
ingredients
(December 2, 2022)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Chocolate chips 2 cups 
Baking soda 1 tsp. 
Iodized salt 1 pinch 
Baking paper 2 sheets 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Brown sugar ¼ kilo 20.00
Butter 2 pc (1 large, 1 small) 100.00
Egg 1 pc 7.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱142.00

Number of cookies made: 52 pieces

Total Expenses: ₱142.00
Sold Out: 52 pieces
Sold at: 10 pesos per piece
Actual Income: ₱520.00
 2nd Day of Selling
(December 8, 2022)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Baking soda 1 tsp. 
Baking paper 2 sheets 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Chocolate chips 1 pack 85.00
Brown sugar ½ kilo 42.00
Butter 1 pc 59.75
Egg 1 pc 6.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱207.75

Number of cookies made: 48 pieces

Total Expenses: ₱207.75
Sold Out: 48 pieces
Sold at: 10 pesos per piece
Actual Income: ₱480.00
 3rd Day of Selling
(December 12, 2022)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Baking soda 1 tsp. 
Baking paper 2 sheets 
Brown sugar 1 cup 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Chocolate chips 1 pack 65.00
Butter 1 pc 59.75
Egg 1 pc 6.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱145.75

Number of cookies made: 38 pieces

Total Expenses: ₱145.75
Sold Out: 38 pieces
Sold at: 10 pesos per piece
Actual Income: ₱380.00
 4th Day of Selling
(January 6, 2023)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Baking soda 1 tsp. 
Baking paper 2 sheets 
Brown sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Chocolate chips 1 pack 80.00
Flour 3 kls. 45.00
White sugar ½ kl 51
Butter 1 pc 59.75
Egg 1 pc 6.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱256.75

Number of cookies made: 32 pieces

Total Expenses: ₱256.75
Sold Out: 32 pieces
Sold at: 10 pesos per piece
Actual Income: ₱320.00
 5th Day of Selling
(January 12, 2023)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Chocolate chips 2 cups 
Baking soda 1 tsp. 
Baking paper 2 sheets 
Brown sugar 1 cup 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Butter 1 pc 59.75
Egg 1 pc 6.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱80.75

Number of cookies made: 30 pieces

Total Expenses: ₱80.75
Sold Out: 30 pieces
Sold at: 10 pesos per piece
Actual Income: ₱300.00
 6th Day of Selling
(January 13, 2023)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Chocolate chips 2 cups 
Baking soda 1 tsp. 
Baking paper 2 sheets 
Brown sugar 1 cup 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Butter 1 pc (large) 70.00
Egg 1 pc 8.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱93.00

Number of cookies made: 25 pieces

Total Expenses: ₱93.00
Sold Out: 25 pieces
Sold at: 10 pesos per piece
Actual Income: ₱250.00
 7th Day of Selling
(January 19, 2023)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Baking soda 1 tsp. 
Brown sugar 1 cup 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Chocolate chips 1 pack 85.00
Baking paper 1 pc 95.00
Butter 1 pc 70.00
Egg 1 pc 8.00
Electricity ₱15.00 per kw/h 15.00
TOTAL: ₱273.00

Number of cookies made: 25 pieces

Total Expenses: ₱273.00
Sold Out: 25 pieces
Sold at: 10 pesos per piece
Actual Income: ₱250.00
 8th Day of Selling
(January 20, 2023)
Consumed Materials:
INGREDIENTS QUANTITY REMARKS
Chocolate chips 2 cups 
Baking soda 1 tsp. 
Baking paper 2 sheets 
Flour 2 ½ cups 
White sugar 1 cup 

Additional Materials:
INGREDIENTS QUANTITY AMOUNT (₱)
Brown sugar 1 kilo 89.00
Butter 2 pcs 129.75
Egg 2 pcs 16.00
Electricity ₱15.00 per kw/h (2 hrs.) 30.00
TOTAL: ₱264.75

Number of cookies made: 64 pieces

Total Expenses: ₱264.75
Sold Out: 64 pieces
Sold at: 10 pesos per piece
Actual Income: ₱640.00
 SALES REPORT
Shares per member: ₱66.00
# of members: 10 members
Cash on hand: ₱1,818.25
Capital: ₱660.00
Total Expenses: ₱657.00
₱ 3.00 – excess from the capital

Date of Selling Expenses Sold out (₱10 each) Income

Day 1 ₱657.00 52 pcs. ₱520.00
(Dec. 2, 2022)
Day 2 ₱207.75 48 pcs. ₱480.00
(Dec. 8, 2022)
Day 3 ₱145.75 38 pcs. ₱380.00
(Dec. 12, 2022)
Day 4 ₱256.75 32 pcs. ₱320.00
(Jan. 6, 2023)
Day 5 ₱80.75 30 pcs. ₱300.00
(Jan. 12, 2023)
Day 6 ₱93 25 pcs. ₱250.00
(Jan. 13, 2023)
Day 7 ₱273 25 pcs. ₱250.00
(Jan. 19, 2023)
Day 8 ₱264.75 64 pcs. ₱640.00
(Jan. 20, 2023)
Total Expenses: ΣIncome: ₱3140.00
₱1978.75