LOC.

NAME TICKET#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
 88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
 RV
BF
TYPE OF CAKE PAID COLLECTED CC
CM
FC
PC
($100)
RED VELVET 0 16 16
BLACK FOREST 0 56 56
CHEESE CAKE 0 40 40
CHOCOLATE MOCHA 0 24 24
FRUIT CAKE 0 18 18
PLAIN CAKE 0 10 10 164

NUMBER ON LIST 158 164 6

NUMBER PAID 0
AMOUNT COLLECTED $ -

94800 98400 3600

52753 52753
42047 45647

NOT COLLECTED 158

NOT PAID 158

94800

$ 94,800.00
Types/ Cheese fruith cake Black Forrest Red
cake Velvet
cake 332 268 212 212
water 25 25 25 25
container 19 19 28 28
fork 5 5 5 5
cookie 35 35
total cost per slice 381 317 305 305
difference per slice 219 283 295 295
cost per cake 2656 1608 1696 1696
number of slices per cake 8 6 8 8
no. of cakes 5 3 7 2
total number of slices 40 18 56 16

total cost for cakes 13280 4824 11872 3392

PROFIT 8760 5094 16520 4720

58 1102
106 2968
Chocolate Plain cake EST. COST ACT. COST DIFF.
Mocha
212 190 156 40356 38851 1505
25 25 4200 4100 100
28 28 4070 3999 71
5 5 417 417 0
35 35 3710 2789 921
305 283
295 317 52753 50156 2597
1696 1900
8 10 98400
3 1 21 45647
24 10 164

5088 1900 40356 4487 168

7080 3170 45344 48266

33348 38850.42