1 TUB

Total
Particulars Item Specifications Qty/Units Unit Price
Amount
Shelane Gas 1 unit 750 750
Materials and
Kitchen Knife 3 unit 80 240
Equipment
Dish Towel 10 pcs 15 150
Amount: 1,140.00

Raw Materials and Ingredients for 50kg Sardines (Lawlaw)/Production

Good for 8 Laborers/day
Operating Cost:
Hair Net 20 pcs 25 500
Plastic Bottles (6-8oz) 220 plastic bottles 10 2,200
Plastic Wrap Sealer 220 PE sealer 1 220
4 Electrical tape 40 160
Hand Gloves 1 box 61 61
Raw material Sardines (Lawlaw) 1 tubs (50kg) 700 700
Carrots 4kg 80 320
Olive oil/Corn oil 1 gallons 517 517
Tomato Sauce 10 liters (kg) 1,800 1,800
Garlic ¼ kg 200 50
Ingredients Sweet pickles 1 gal 540 540
Whole black
¼ kg 800 200
peppercorn
Rock salt 3kg 10 30
Bay leaves 1/4 pack 220 55
Chili ½ kg 150 75
Sugar 1kg 42 42
Cooking oil 9 bottles 20 180
Amount: 7,670.00
Labor Cost:
8 laborers 300/head/day 2,400.00
Total Operating Cost: 10,070.00

Expected Finished Products for 50kg Sardines

220-250 bottled sardines
Bottled Sardines
(8 oz) finished 60.00 per 13,200.00
Finished Product in Oil/in Tomato
products/day/50kg raw pack
Sauce
materials (lawlaw)
Net Income: 3,200.00