 PROJECTED COST OF PHYSICAL

STORE
THE TOTAL COST FOR THE PRODUCTION OF THE PRODUCT IS 1,298 PESOS PER DAY
WHERE ALL THE INGREDIENTS AND EQUIPMENT ARE ALREADY AVAILABLE IN MAKING
THE CUPCAKE.

INGREDIENT&EQUIPME ITEM PRICE PRICE PER DAY PRICE PER PRICE PER
NT WEEK MONTH
CAKE FLOUR P 180 P 180 P1080 P4320
BAKING POWDER P 110 P 110 P660 P2640
SALT P 80 P80 P480 P1920
MILK P 120 P120 P720 P2880
VANILLA EXTRACT P 200 P200 P1200 P4800
SUGAR P 100 P150 P900 P3600
SALTED BUTTER P 150 P150 P900 P3600
EGG PLATTER P 250 P 250 P1500 P6000
CUPCAKE PAPER P 29 P 58 P 348 P 1392
MOLD(1OOPCS)
CUPCAKE MOLDER AVAILABLE AT
NON-STICK TRAY HOME
MEASURING TOOLS AVAILABLE AT
HOME
FLAVORING
TOTAL - - - P 27,552
ITEM QUANTITY ITEM COST COST
SPACE RENT 1 8,000 8,000 PER MONTH
COUNTER 1 INCLUDED IN THE -
SPACE
TABLE W/4 CHAIRS 7 2,500 17,500
LONG TABLE 1 INCLUDED IN THE -
SPACE
OVEN 1 18,200 18,200
REGRIGERATOR 1 12,950 12,950
CABINETS 4 INCLUDED IN THE -
SPACE
GLASS DOOR 1 INCLUDED IN THE -
SPACE
WOOD DOOR 1 INCLUDED IN THE -
SPACE
WINDOW 4 INCLUDED IN THE -
SPACE
AIRCON 1 INCLUDED IN THE -
SPACE
COMPUTER 1 BY OWNERS -
RUG 2 100 200
DOUBLE SINK 1 INCLUDED IN THE -
SPACE
LONG CHAIR 1 INCLUDED IN THE -
SPACE
HIGH CHAIR 1 BY OWNERS -
STAND MIXER 1 1,191 1,191
ELECTRICITY 646 PER MONTH
TAP WATER 4,500 PER MONTH