Scribd
Upload
244 views3 pages

Excel Lecture

The document shows the cost breakdown for ingredients to make one glass of StarBuko Organic Milk Tea. It lists 4 ingredients: organic tea, pure drinking water, sweetened condensed milk, and cup. The total cost of ingredients is 27.20 PHP. It estimates selling the drink for 25 PHP, which would result in a 2.20 PHP profit per glass.

Uploaded by

Shailac Rodelas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
244 views3 pages

Excel Lecture

The document shows the cost breakdown for ingredients to make one glass of StarBuko Organic Milk Tea. It lists 4 ingredients: organic tea, pure drinking water, sweetened condensed milk, and cup. The total cost of ingredients is 27.20 PHP. It estimates selling the drink for 25 PHP, which would result in a 2.20 PHP profit per glass.

Uploaded by

Shailac Rodelas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

StarBuko Organic Milk Tea

Cost of Ingredients 3 4 5 6
No. Ingredient Price/Glass
1 Organic Tea [1Sachet] PHP 12.00 12
2 Pure Drinking Water PHP 0.20 96 23 65
3 Sweetened Condenced Milk PHP 13.00 98 56587 67
4 Cup PHP 2.00 97 567 70
Total 84 75 45
86 99 57,189 89
1 87 94 78
4 90 95
2 86.75 89 69

5 839
StarBuko Organic Milk Tea
Cost of Ingredients
No. Ingredient Price/Glass 56
1 Organic Tea [1Sachet] PHP 12.00 85
2 Pure Drinking Water PHP 0.20 98
3 Sweetened Condenced Milk PHP 13.00 99
4 Cup PHP 2.00 98
Total 87
Estimated Price PHP 27.20 87
Profit 87.2
87.2

StarBuko Organic Milk Tea


Cost of Ingredients
No. Ingredient Price/Glass
1 Organic Tea [1Sachet] PHP 12.00
2 Pure Drinking Water PHP 0.20
3 Sweetened Condenced Milk PHP 13.00
4 Cup PHP 2.00
Total PHP 27.20
Estimated Price PHP 25.00
Profit PHP [2.20]

Adjusted Sale Price 35


Profit
1 90
100 200 56 91
400 800 89 3 85
9078 987 90 4 99
6758 654 80 5 98
876 79 3.25 100
98 80
964 78.8
94645 91.85714
94645
193,869
87.2

You might also like