You are on page 1of 1

Materials Costing (Peso) Equipment Costing (Peso)

● Rice Straw- 100sacks 2,000php ● Kiln (Oven) 38,659php


(approximately 5
kilos/sack) : 350kls if
already baked

● Cornstarch- 100kilos 5,320php ● Oven Tray- 1,080php


20pcs

● Utilities A.Electricity 374php ● Cube Molder- 4,000php


B. Water 100pcs (3in by
3in)

● 30" x 40" Peanut 250php ● Weighing 321php


Sack- 50pcs scale- 3pcs

● 26" x 36" Low Density 1,484php ● Container 650php


Flat Poly Plastic- 50pcs Drum (125L)

● Logo Printing- 50pcs 750php ● Vacuum 518php


(2pcs)

● Labor (3People) 10,500php Oven 50,000php

Total: 20,678php Total: 95,228php

20,678 x 3 x 12 95,228/ 5 (Span of equipment)


=744,408 (Yearly Materials Expense) =19,046 (Yearly Expense for equipment)

50x 3 x 12 To get the total Price estimation profit we must;


= 1800 (Yearly number of production) 19,046+744,408
=763,454/1800
=425 (Price estimation)

Final Expense: 425 Wholesale (half dozen, 6pcs): 1000php or 3452 ZAR
Shipment: 200 Per sack: 1,145php or 396 ZAR
Reseller Price: 1000 php Profit: 375 php or 130 ZAR
SRP: 1200 per sack
Profit: 575 or 199 ZAR

You might also like