You are on page 1of 2

MINI TASK IN ENTREPRENEURSHIP

Submitted by:
Paul Herson P. Rosanes
STEM 12-2

Submitted to:
Ms. Rhoda Espiloy
Subject Teacher
Budget Plan
Pandesal Business

Direct Cost  
  Raw Materials (50 kg flour) 1,372.00
  Ingredients used for 50kg 682.75
  Total Direct Cost 2,054.75
       
Indirect Cost  
  Labor cost (350/day) 350.00
  Transportation cost 100.00
  Water & electricity 55.00
  Contingency cost (10% of direct cost) 205.47
  Total Indirect Cost 710.47
       
Production Cost  
  Total Direct Cost 2,054.75
  Add: Total Indirect Cost 710.47
  Total 2,765.22
  Total over the 3,620 pcs. yield 2765.22 / 3260
  Production Cost per kilo 0.84
       
  Production Cost per kilo 0.84
  Add: 15% markup of production cost 0.13
  Selling price per kilo 0.97
       
  Market Price per Piece 1.00

You might also like