CHEESE STICKS AND KUTSINTA

JERALYN ADUANA
GRACE MEÑEZA
RONNIE DAAROL
ZABIAN QUEMADA
JUSTY TENORIO
JOHN CRIS MICLAT
 ENTREPRENEURSHIP 12
INGREDIENTS
Table 1
PRODUCT: CHEESE STICKS PRICE:
Cheese ₱60
Cheddar Powder ₱15
Palm Oil ₱40
Lumpia Wrapper ₱30.50
Gas ₱25
TOTAL COST: ₱170.50

Table 2
PRODUCT: KUTSINTA PRICE:
Brown Sugar ₱38
All Purpose Flour ₱30
Matling ₱35
Lihiya Water ₱25
Food Color ₱5
Cheese ₱45
TOTAL COST: ₱178
 DAY ONE SALES:
Table 1
PRODUCT CHEESE STICKS
YIELD 60 pcs
GROSS SALES ₱275
CAPITAL ₱170.50
NET INCOME ₱104.50
RATIO OF INCOME 61.29%

Table 2
PRODUCT KUTSINTA
YIELD 120 pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%

TOTAL NET INCOME: ₱226.50

DAY TWO SALES:

Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱240
CAPITAL ₱170.50
NET INCOME ₱69.50
RATIO OF INCOME 40.76%

Table 2
PRODUCT KUTSTINA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%

TOTAL NET INCOME: ₱191.50

 DAY THREE SALES:
Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱280
CAPITAL ₱170.50
NET INCOME ₱109.50
RATIO OF INCOME 64.22%

Table 2
PRODUCT KUTSTINTA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%
TOTAL NET INCOME: ₱231.50

DAY FOUR SALES:

Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱275
CAPITAL ₱170.50
NET INCOME ₱104.50
RATIO OF INCOME 61.29%

Table 2
PRODUCT KUTSINTA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%

TOTAL NET INCOME: ₱226.50

 DAY FIVE SALES:
Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱240
CAPITAL ₱170.50
NET INCOME ₱69.50
RATIO OF INCOME 40.76%

Table 2
PRODUCT KUTSINTA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%
TOTAL NET INCOME: ₱191.50

DAY SIX SALES:

Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱270
CAPITAL ₱170.50
NET INCOME ₱99.50
RATIO OF INCOME 55.43%

Table 2
PRODUCT KUTSINTA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%

TOTAL NET INCOME: ₱221.50

 DAY SEVEN SALES:
Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱280
CAPITAL ₱170.50
NET INCOME ₱109.50
RATIO OF INCOME 64.22%

Table 2
PRODUCT KUTSINTA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%
TOTAL NET INCOME: ₱231.50

DAY EIGHT SALES:

Table 1
PRODUCT CHEESE STICKS
YIELD 60pcs
GROSS SALES ₱250
CAPITAL ₱170.50
NET INCOME ₱79.50
RATIO OF INCOME 46.62%

Table 2
PRODUCT KUTSINTA
YIELD 120pcs
GROSS SALES ₱300
CAPITAL ₱178
NET INCOME ₱122
RATIO OF INCOME 68.53%

TOTAL NET INCOME: ₱201.50

 TOTAL NET INCOME (EIGHT DAYS)
DAY ONE ₱226.50
DAY TWO ₱191.50
DAY THREE ₱231.50
DAY FOUR ₱226.50
DAY FIVE ₱191.50
DAY SIX ₱221.50
DAY SEVEN ₱231.50
DAY EIGHT ₱201.50
TOTAL NET INCOME: ₱1,722