2 TUBS

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 100kg Sardines (Lawlaw)/Production

Good for 15 Laborers/day
Operating Cost:
Hair Net 20 pcs 25 500
Plastic Bottles (6-8oz) 440 plastic bottles 10 4,400
Plastic Wrap Sealer 440 PE sealer 1 440
8 Electrical tape 40 320
Hand Gloves 1 box 61 61
Raw material Sardines (Lawlaw) 2 tubs (100kg) 700 1400
Carrots 4kg 80 320
Olive oil/Corn oil 2 gallons 517 1,034
Tomato Sauce 20 liters (kg) 1,800 3,600
Garlic ½ kg 200 100
Ingredients Sweet pickles 2 gal 540 1,800
Whole black
½ kg 800 400
peppercorn
Rock salt 6kg 10 60
Bay leaves ½ pack 220 110
Chili 1 kg 150 150
Sugar 2kg 42 84
Cooking oil 18 bottles 20 360
Amount: 15,139.00
Labor Cost:
15 laborers 400/head/day 6,000.00
Total Operating Cost: 21,139.00

Expected Finished Products for 100kg Sardines

440-500 bottled sardines
Bottled Sardines
(8 oz) finished 60.00 per 26,400.00
Finished Product in Oil/in Tomato
products/day/100kg raw pack
Sauce
materials (lawlaw)
Net Income: 5,261.00