Pastimallows

Before we start stimulation, the business proponent prepared Php 300 for the capital. The cash has been spent for the Direct
materials.

Direct Materials

Components Per unit measure Per unit Price

Milk 90 1
Condensed Milk 780 ml 0.71
Sugar 10 grams 0.04
Marshmallow 1 per piece 0.5
Cups 1 per piece 0.3
2.55
Total

Sales Expense

Day 1 Day 2 Day 3 Day Day 5 Day 6 Day 7 Day 8 Day 9

4
Selling Price 6 6 6 6 6 6 6 6 6
Multiply no.of unit sold 90 65 48 60 90 37 78 69 46
Total Sales 560 390 288 360 560 222 468 414 276

Direct Material 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55 2.55
Multiply no. of unit sold 90 65 48 60 90 37 78 69 46
Total Expense 229.5 165.7 122.4 153 229.5 94.35 198.9 175.95 117.3

Net Profit

Day 1 Day 2 Day 3 Day 4 Day 5 Day 6 Day 7 Day 8 Day 9

Sales 560 390 288 360 560 222 468 414 276
Less Expense 229.5 165.7 122.4 153 229.5 94.35 198.9 175.95 117.3
Net Income 330.5 224.3 165.4 207 330.5 127.65 269.1 238.05 158.7
 Pastimallow

Who is your target market?

People who’s age 7-18 years old and those people that are capable for buying the product as well as those who have a
higher income.

What is being offered?

Pastimalows is a combination of marshmallow and milk, condensed milk and sugar to coat. Pastimalows are easy to make
and it ca be in different flavors such as ube, manggo , strawberry.

Why is the offer relevant unique?

Pastimallows is new in the market and it is a very good advantage for us. It has a great source of nutrients. It’s product
main ingredients is milk, is a source of calcium that can help our bone strong and healthy.

How can we get a profit?

It’s ingredient is already in the market and also affordable. Our capital is Php 300 that can make 90 pieces of pastimallow
that has a total sales of Php 540 and we have a Net profit Php 240.