BUSINESS NAME

Name: Rene's (Pizza by Rene, Pandesal by Rene)

VARIANTS
Product: Pizza Pandesal Spread
Supreme Small Chocolate
Hawaiian Medium Coffee
Variant:
Pesto Large Caramel
Veggie Cookies & Cream

EQUIPMENT
Variants: Pizza Pandesal Spread
Oven Oven LPG
LPG LPG Bowl
Equipment: Pizza Pan Baking Pan
Cutter Mixer
Baking Mat
 PANDESAL
No. Ingredients Quantity Unit Qty (ml) Qty (tsp) Qty (tbsp) For 1 pc unit Unit (tsp)
1 Warm Water 60 3.00 ml 0.60
2 Fresh milk 0.75 cup 177 8.85 ml 1.77
3 White Sugar 0.5 cup 118 5.90 ml 1.18
4 Dry Yeast 10 2 0.50 ml 0.10
5 Plain Flour 2 cups 473 23.65 ml 4.73
6 Bread Flour 1 cup 236.5 11.83 ml 2.37
7 Vanilla Extract 4.92 1 0.25 ml 0.05
8 Bread Crumbs 0.5 cup 118.25 5.91 ml 1.18
SERVINGS: 20 pcs

PROCESS
In a stand mixer bowl, combine water and yeast. Allow to sit for 10
1 minutes or until the mixture becomes bubbly. Stir well.

In a small bowl, combine milk, sugar, and salt. Stir together until
2 incorporated.

Add milk mixture and 2 cups flour to yeast mixture. Using a dough hook,
3 beat to combine.

Gradually add the remaining 2 1/4 cups flour in 1/2 cup increments and
4 continue to combine all ingredients.

5 On a lightly floured surface, turn over dough and knead, sparingly adding the remaining
1/4 cup flour as necessary, for about 10 minutes or until smooth, supple and elastic.

6 In a lightly oiled large bowl, place dough. Cover with film and allow to
rise for about 1 to 1 1/2 hours or until double in size.
On a lightly floured surface, transfer dough and divide into 24 pieces.
7
Shape each piece into a ball and roll on breadcrumbs to coat.
Arrange balls about 1-inch apart on a lightly greased baking sheet. Cover
8 with a cloth and allow to rise for about 1 to 1 1/2 hours or until double in
size.
Bake in a 350 F oven for about 15 to 20 minutes or until golden brown.
9
Serve hot.

link: https://www.kawalingpinoy.com/pandesal/
Unit (tbsp) For (n) pcs unit Unit (tsp) Unit (tbsp)
0.20 60 ml 12.00 4.08
0.60 177 ml 35.40 12.04
0.40 118 ml 23.60 8.02
0.03 10 ml 2.00 0.68
1.61 473 ml 94.60 32.16
0.80 236.5 ml 47.30 16.08
0.02 4.92 ml 0.98 0.33
0.40 118.25 ml 23.65 8.04
 Price Breakdown
No. Ingredients Qty Unit Price Alt Price Remarks
1 Warm Water ₱ - ₱ -
2 Fresh milk 1000 ml ₱ 79.00 ₱ 70.00 Cowhead/Alaska
3 White Sugar 1000 ml ₱ 54.50 ₱ 50.00 SM Bonus
4 Dry Yeast 80 ml ₱ 20.00 ₱ 20.00
5 All Purpose Flour 1000 ml ₱ 84.50 ₱ 84.50 SM Bonus
6 Bread Flour 1000 ml ₱ 43.00 ₱ 43.00
7 Vanilla Extract 60 ml ₱ 20.00 ₱ 20.00
8 Bread Crumbs 1000 ml ₱ 118.00 ₱ 118.00
9 Paper Bag 1 pc ₱ 1.00 ₱ 1.00
10 LPG 30 min ₱ 1.50 ₱ 1.50

Pandesal (Medium - 30 Pcs)

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Warm Water 2 ml 0.40 0.14 ₱ - ₱ -
2 Fresh milk 5.90 ml 1.18 0.40 ₱ 0.47 ₱ 0.41
3 White Sugar 3.93 ml 0.79 0.27 ₱ 0.21 ₱ 0.20
4 Dry Yeast 0.33 ml 0.07 0.02 ₱ 0.08 ₱ 0.08
5 Plain Flour 140.00 ml 3.15 1.07 ₱ 11.83 ₱ 11.83
6 Bread Flour 7.88 ml 1.58 0.54 ₱ 0.34 ₱ 0.34
7 Vanilla Extract 0.16 ml 0.03 0.01 ₱ 0.05 ₱ 0.05
8 Bread Crumbs 3.941667 ml 0.79 0.27 ₱ 0.47 ₱ 0.47
Cost of Product to manufacture ₱ 13.45 ₱ 13.38

Pandesal (Large - 20 Pcs)

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Warm Water 3 ml 0.60 0.20 ₱ - ₱ -
2 Fresh milk 8.85 ml 1.77 0.60 ₱ 0.70 ₱ 0.62
3 White Sugar 5.90 ml 1.18 0.40 ₱ 0.32 ₱ 0.30
4 Dry Yeast 0.50 ml 0.10 0.03 ₱ 0.13 ₱ 0.13
5 Plain Flour 23.65 ml 4.73 1.61 ₱ 2.00 ₱ 2.00
6 Bread Flour 11.83 ml 2.37 0.80 ₱ 0.51 ₱ 0.51
7 Vanilla Extract 0.25 ml 0.05 0.02 ₱ 0.08 ₱ 0.08
8 Bread Crumbs 5.9125 ml 1.18 0.40 ₱ 0.70 ₱ 0.70
Cost of Product to manufacture ₱ 4.43 ₱ 4.33
 Markup Percentage PROJECTED EXPENSES
Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 13.45 ₱ 13.38 Unit Cost ₱ 13.45 ₱ 13.38
Selling Price ₱ 4.00 ₱ 4.00 Qty Sold (pc) 1800 1800
Current Markup % -70.3 -70.1 COST ₱ 24,214.62 ₱ 24,087.18

Markup Selling Price PROJECTED REVENUE

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 13.45 ₱ 13.38 Selling Price ₱ 4.00 ₱ 4.00
MSP ₱ 20.18 ₱ 20.07 Qty Sold (pc) 1800 1800
REVENUE ₱ 7,200.00 ₱ 7,200.00
Markup % 50% TAKE HOME -₱ 17,014.62 -₱ 16,887.18
Qty Produced: 1800

Markup Percentage PROJECTED EXPENSES

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 4.43 ₱ 4.33 Unit Cost ₱ 4.43 ₱ 4.33
Selling Price ₱ 5.00 ₱ 5.00 Qty Sold (pc) 1800 1800
Current Markup % 12.8 15.6 COST ₱ 7,978.10 ₱ 7,786.94

Markup Selling Price PROJECTED REVENUE

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 4.43 ₱ 4.33 Selling Price ₱ 5.00 ₱ 5.00
MSP ₱ 6.65 ₱ 6.49 Qty Sold (pc) 1800 1800
REVENUE ₱ 9,000.00 ₱ 9,000.00
Markup % 50% TAKE HOME ₱ 1,021.91 ₱ 1,213.07
Qty Produced: 1800
Pcs per day: 60
Working Days: 30

Pcs per day: 60

Working Days: 30
 Price Breakdown
No. Ingredients Qty Unit Price Alt Price Remarks
1 Tomato Sauce 1000 ml ₱ 77.50 ₱ 61.50 DelMonte/Clara Ole
2 Sugar 1000 ml ₱ 54.50 ₱ 50.00 SM Bonus
3 Dried Oregano 250 ml ₱ 268.00 ₱ 268.00 Shopee
4 Dried Basil Leaves 250 ml ₱ 203.00 ₱ 203.00 Shopee
6 Garlic Powder 250 ml ₱ 103.00 ₱ 103.00 Shopee
7 Salt 500 ml ₱ 15.00 ₱ 15.00 SM Bonus
8 Black Pepper 75 ml ₱ 83.00 ₱ 83.00 Shopee
9 Bay Leaf 1 ml ₱ 10.00 ₱ 10.00 SM Bonus
10 Lemon Juice 100 ml ₱ 10.00 ₱ 10.00
11 Shredded Mozarella Cheese 1000 ml ₱ 250.00 ₱ 220.00 Marketplace
12 Shredded Danes Cheese 450 ml ₱ 119.75 ₱ 119.75
13 Diced Bacon (Optional) 1000 ml ₱ 325.00 ₱ 325.00 Shopee
14 Diced Ham (Optional) 250 ml ₱ 83.00 ₱ 83.00
15 Sliced Pepperoni 300 ml ₱ 105.00 ₱ 105.00
16 Sliced Green Bell Pepper 300 ml ₱ 43.00 ₱ 43.00
17 Mushroom 400 ml ₱ 49.50 ₱ 49.50
18 Chopped Onion White 1200 ml ₱ 119.70 ₱ 119.70
19 Grated Parmesan Cheese 500 ml ₱ 190.00 ₱ 190.00 Marketplace
20 Minced Fresh Basil 50 ml ₱ 25.00 ₱ 25.00
21 Garlic Butter 100 ml ₱ 40.00 ₱ 33.80
22 Pineapple Chunk 200 ml ₱ 24.50 ₱ 24.50
23 Pesto Sauce 180 ml ₱ 131.00 ₱ 131.00
24 Sliced Tomato 1000 ml ₱ 60.00 ₱ 60.00
25 All Purpose Flour 1000 ml ₱ 84.50 ₱ 84.50
26 Baking Powder 454 ml ₱ 150.00 ₱ 150.00
Fresh Milk 1000 ml ₱ 79.00 ₱ 70.00
27 Pizza Box 12" 1 pc ₱ 15.00 ₱ 15.00
28 Pizza Box 14" 1 pc ₱ 18.10 ₱ 18.10
29 Hot Sauce 1 pc ₱ 3.23 ₱ 3.23

Pizza Supreme 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
 9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Diced Bacon (Optional) 57.5 ml ₱ 18.69
14 Diced Ham (Optional) 57.5 ml ₱ 19.09 ₱ 19.09
15 Sliced Pepperoni 34.5 ml ₱ 12.08 ₱ 12.08
16 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
17 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
18 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
19 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
20 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
21 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
22 All Purpose Flour 105 ml ₱ 8.87 ₱ 8.87
23 Baking Soda 5.55 ml ₱ 1.83 ₱ 1.83
24 Milk 63.75 ml ₱ 5.04 ₱ 4.46
25 Pizza Box 12" 1 pc ₱ 14.60 ₱ 14.60
26 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
₱ 186.95 ₱ 160.74

Pizza Hawaiian 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Pineapple Chunk 41.25 ml ₱ 5.05 ₱ 5.05
14 Diced Bacon (Optional) 57.5 ml ₱ - ₱ -
15 Diced Ham (Optional) 57.5 ml ₱ 19.09 ₱ 19.09
16 Sliced Pepperoni 34.5 ml ₱ 12.08 ₱ 12.08
17 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
18 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
19 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
20 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
21 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
22 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
22 All Purpose Flour 105 ml ₱ 8.87 ₱ 8.87
23 Baking Soda 5.55 ml ₱ 1.83 ₱ 1.83
24 Milk 63.75 ml ₱ 5.04 ₱ 4.46
24 Pizza Box 14" 1 pc ₱ 14.60 ₱ 14.60
25 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
₱ 173.31 ₱ 165.79

Pizza Pesto 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Pesto Sauce 41.25 ml ₱ 30.02 ₱ 30.02
14 Diced Bacon (Optional) 57.5 ml ₱ - ₱ -
15 Diced Ham (Optional) 57.5 ml ₱ 19.09 ₱ 19.09
16 Sliced Pepperoni 34.5 ml ₱ 12.08 ₱ 12.08
17 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
18 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
19 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
20 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
21 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
22 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
23 All Purpose Flour 105 ml ₱ 8.87 ₱ 8.87
24 Baking Soda 5.55 ml ₱ 1.83 ₱ 1.83
25 Milk 63.75 ml ₱ 5.04 ₱ 4.46
26 Pizza Box 14" 1 pc ₱ 14.60 ₱ 14.60
27 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
₱ 198.28 ₱ 190.76

Pizza Veggie 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
 5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Pineapple Chunk 41.25 ml ₱ 5.05 ₱ 5.05
14 Diced Bacon (Optional) 57.5 ml ₱ - ₱ -
15 Diced Ham (Optional) 57.5 ml ₱ - ₱ -
16 Sliced Pepperoni 34.5 ml ₱ - ₱ -
17 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
18 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
19 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
20 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
21 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
22 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
23 All Purpose Flour 105 ml ₱ 8.87 ₱ 8.87
24 Baking Soda 5.55 ml ₱ 1.83 ₱ 1.83
25 Milk 63.75 ml ₱ 5.04 ₱ 4.46
26 Pizza Box 12" 1 pc ₱ 14.60 ₱ 14.60
27 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
28 Sliced Tomato 62 ml ₱ 3.72 ₱ 3.72
₱ 145.87 ₱ 138.35
 INVESTMENT BREAKDOWN
ITEMS PRICE QTY TOTAL
Frying Pan ₱ 200.00 1 ₱ 200.00
Pizza Box (12") ₱ 14.60 20 ₱ 292.00
Pizza Box (14") ₱ 17.50 20 ₱ 350.00
Rolling Pin + Mat ₱ 511.00 1 ₱ 511.00
Pizza Cutter ₱ 75.00 1 ₱ 75.00
Initial Ingredients (12") 20x ₱ 3,300.00 1 ₱ 3,300.00
Initial Ingredients (14") 20x ₱ 3,400.00 1 ₱ 3,400.00
LPG ₱ - 1 ₱ -
Hot Sauce ₱ 323.00 1 ₱ 323.00
INITIAL INVESTMENT ₱ 8,451.00

Pizza Supreme 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Diced Bacon (Optional) 57.5 ml
14 Diced Ham (Optional) 57.5 ml
15 Sliced Pepperoni 34.5 ml
16 Sliced Green Bell Pepper 46 ml
17 Mushroom 45.485 ml
18 Chopped Onion 75 ml
19 Grated Parmesan Cheese 28.125 ml
20 Minced Fresh Basil 5.05 ml
21 Garlic Butter 0.125 ml
22 All Purpose Flour 105 ml
23 Baking Soda 5.55 ml
24 Milk 63.75 ml
25 Pizza Box 14" 1 pc
26 Hot Sauce 2 pcs

Pizza Hawaiian 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Pineapple Chunk 41.25 ml
14 Diced Bacon (Optional) 57.5 ml
15 Diced Ham (Optional) 57.5 ml
16 Sliced Pepperoni 34.5 ml
17 Sliced Green Bell Pepper 46 ml
18 Mushroom 45.485 ml
19 Chopped Onion 75 ml
20 Grated Parmesan Cheese 28.125 ml
21 Minced Fresh Basil 5.05 ml
22 Garlic Butter 0.125 ml
22 All Purpose Flour 105 ml
23 Baking Soda 5.55 ml
24 Milk 63.75 ml
24 Pizza Box 16" 1 pc
24 Hot Sauce 2 pc

Pizza Pesto 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Pesto Sauce 41.25 ml
14 Diced Bacon (Optional) 57.5 ml
15 Diced Ham (Optional) 57.5 ml
16 Sliced Pepperoni 34.5 ml
17 Sliced Green Bell Pepper 46 ml
18 Mushroom 45.485 ml
19 Chopped Onion 75 ml
20 Grated Parmesan Cheese 28.125 ml
21 Minced Fresh Basil 5.05 ml
22 Garlic Butter 0.125 ml
23 All Purpose Flour 105 ml
24 Baking Soda 5.55 ml
25 Milk 63.75 ml
26 Pizza Box 14" 1 pc
27 Hot Sauce 2 pc

Pizza Veggie 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Pineapple Chunk 41.25 ml
14 Diced Bacon (Optional) 57.5 ml
15 Diced Ham (Optional) 57.5 ml
16 Sliced Pepperoni 34.5 ml
17 Sliced Green Bell Pepper 46 ml
18 Mushroom 45.485 ml
19 Chopped Onion 75 ml
20 Grated Parmesan Cheese 28.125 ml
21 Minced Fresh Basil 5.05 ml
22 Garlic Butter 0.125 ml
23 All Purpose Flour 105 ml
24 Baking Soda 5.55 ml
25 Milk 63.75 ml
26 Pizza Box 14" 1 pc
27 Hot Sauce 2 pcs
28 Sliced Tomato 1 pc
 REVENUE OF FIRST 40 SALES REVENUE OF 80 SALES
12" Pizza ₱ 5,000.00 12" Pizza ₱ 10,000.00
14" Pizza ₱ 5,250.00 14" Pizza ₱ 10,500.00
TOTAL ₱ 10,250.00 TOTAL ₱ 20,500.00
TAKE HOME OF FIRST 40 SALES TAKE HOME OF 80 SALES
12" Pizza ₱ 1,429.80 12" Pizza ₱ 2,859.61
14" Pizza ₱ 1,594.80 14" Pizza ₱ 3,189.61
TOTAL ₱ 3,024.61 TOTAL ₱ 6,049.21

Return of Investment can be achieved within 4 months through 40 pieces

of Pizza Sales per month (3,024.61 X 4 months = 12,098.24)

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 186.95 ₱ 160.74 Unit Cost
₱ - ₱ - Selling Price ₱ 270.00 ₱ 230.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 44.4 43.1 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 186.95 ₱ 160.74 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 280.42 ₱ 241.11 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
₱ 28.13 ₱ 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 18.69 ₱ - Markup Percentage 14" PROJECTED EXP
₱ 19.09 ₱ 19.09 Current Cost Adj. Low Cost
₱ 12.08 ₱ 12.08 Unit Cost ₱ 189.85 ₱ 163.64 Unit Cost
₱ 6.59 ₱ 6.59 Selling Price ₱ 280.00 ₱ 240.00 Qty Sold (pc)
₱ 5.63 ₱ 5.63 Current Markup % 47.5 46.7 COST
₱ 7.48 ₱ 7.48
₱ 10.69 ₱ 10.69 Markup Selling Price 14" PROJECTED REV
₱ 2.53 ₱ 2.53 Current Cost Adj. Low Cost
₱ 0.05 ₱ 0.04 Unit Cost ₱ 189.85 ₱ 163.64 Selling Price
₱ 8.87 ₱ 8.87 MSP ₱ 284.77 ₱ 245.46 Qty Sold (pc)
₱ 1.83 ₱ 1.83 REVENUE
₱ 5.04 ₱ 4.46 Markup % 50% TAKE HOME
₱ 17.50 ₱ 17.50 Qty Produced: 20
₱ 6.46 ₱ 6.46
₱ 189.85 ₱ 163.64

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 173.31 ₱ 165.79 Unit Cost
₱ - ₱ - Selling Price ₱ 250.00 ₱ 250.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 44.2 50.8 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 173.31 ₱ 165.79 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 259.97 ₱ 248.69 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
28.125 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 5.05 ₱ 5.05 Markup Percentage 14" PROJECTED EXP
₱ - ₱ - Current Cost Adj. Low Cost
₱ 19.09 ₱ 19.09 Unit Cost ₱ 176.51 ₱ 168.99 Unit Cost
₱ 12.08 ₱ 12.08 Selling Price ₱ 250.00 ₱ 250.00 Qty Sold (pc)
₱ 6.59 ₱ 6.59 Current Markup % 41.6 47.9 COST
₱ 5.63 ₱ 5.63
₱ 7.48 ₱ 7.48 Markup Selling Price 14" PROJECTED REV
₱ 10.69 ₱ 10.69 Current Cost Adj. Low Cost
₱ 2.53 ₱ 2.53 Unit Cost ₱ 176.51 ₱ 168.99 Selling Price
₱ 0.05 ₱ 0.04 MSP ₱ 264.77 ₱ 253.49 Qty Sold (pc)
₱ 8.87 ₱ 8.87 REVENUE
₱ 1.83 ₱ 1.83 Markup % 50% TAKE HOME
₱ 5.04 ₱ 4.46 Qty Produced: 20
₱ 17.80 ₱ 17.80
₱ 6.46 ₱ 6.46
₱ 176.51 ₱ 168.99

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 198.28 ₱ 190.76 Unit Cost
₱ - ₱ - Selling Price ₱ 280.00 ₱ 280.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 41.2 46.8 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 198.28 ₱ 190.76 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 297.42 ₱ 286.14 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
₱ 28.13 ₱ 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 30.02 ₱ 30.02 Markup Percentage 14" PROJECTED EXP
₱ - ₱ - Current Cost Adj. Low Cost
₱ 19.09 ₱ 19.09 Unit Cost ₱ 201.48 ₱ 193.96 Unit Cost
₱ 12.08 ₱ 12.08 Selling Price ₱ 280.00 ₱ 280.00 Qty Sold (pc)
₱ 6.59 ₱ 6.59 Current Markup % 39.0 44.4 COST
₱ 5.63 ₱ 5.63
₱ 7.48 ₱ 7.48 Markup Selling Price 14" PROJECTED REV
₱ 10.69 ₱ 10.69 Current Cost Adj. Low Cost
₱ 2.53 ₱ 2.53 Unit Cost ₱ 201.48 ₱ 193.96 Selling Price
₱ 0.05 ₱ 0.04 MSP ₱ 302.22 ₱ 290.94 Qty Sold (pc)
₱ 8.87 ₱ 8.87 REVENUE
₱ 1.83 ₱ 1.83 Markup % 50% TAKE HOME
₱ 5.04 ₱ 4.46 Qty Produced: 20
₱ 17.80 ₱ 17.80
₱ 6.46 ₱ 6.46
₱ 201.48 ₱ 193.96

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 145.87 ₱ 138.35 Unit Cost
₱ - ₱ - Selling Price ₱ 200.00 ₱ 200.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 37.1 44.6 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 145.87 ₱ 138.35 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 218.80 ₱ 207.52 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
28.125 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 5.05 ₱ 5.05 Markup Percentage 14" PROJECTED EXP
₱ - ₱ - Current Cost Adj. Low Cost
₱ - ₱ - Unit Cost ₱ 149.07 ₱ 141.55 Unit Cost
₱ - ₱ - Selling Price ₱ 220.00 ₱ 210.00 Qty Sold (pc)
₱ 6.59 ₱ 6.59 Current Markup % 47.6 48.4 COST
₱ 5.63 ₱ 5.63
₱ 7.48 ₱ 7.48 Markup Selling Price 14" PROJECTED REV
₱ 10.69 ₱ 10.69 Current Cost Adj. Low Cost
₱ 2.53 ₱ 2.53 Unit Cost ₱ 149.07 ₱ 141.55 Selling Price
₱ 0.05 ₱ 0.04 MSP ₱ 223.60 ₱ 212.32 Qty Sold (pc)
₱ 8.87 ₱ 8.87 REVENUE
₱ 1.83 ₱ 1.83 Markup % 50% TAKE HOME
₱ 5.04 ₱ 4.46 Qty Produced: 20
₱ 17.80 ₱ 17.80
₱ 6.46 ₱ 6.46
₱ 3.72 ₱ 3.72
₱ 149.07 ₱ 141.55
PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 186.95 ₱ 160.74
20 20
₱ 3,738.95 ₱ 3,214.81

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 270.00 ₱ 230.00
20 20
 ₱ 5,400.00 ₱ 4,600.00
₱ 1,661.05 ₱ 1,385.19

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 189.85 ₱ 163.64
20 20
₱ 3,796.95 ₱ 3,272.81

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 280.00 ₱ 240.00
20 20
₱ 5,600.00 ₱ 4,800.00
₱ 1,803.05 ₱ 1,527.19

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 173.31 ₱ 165.79
20 20
₱ 3,466.26 ₱ 3,315.87

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 250.00 ₱ 250.00
20 20
₱ 5,000.00 ₱ 5,000.00
₱ 1,533.74 ₱ 1,684.13

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 176.51 ₱ 168.99
20 20
₱ 3,530.26 ₱ 3,379.87

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 250.00 ₱ 250.00
20 20
 ₱ 5,000.00 ₱ 5,000.00
₱ 1,469.74 ₱ 1,620.13

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 198.28 ₱ 190.76
20 20
₱ 3,965.61 ₱ 3,815.22

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 280.00 ₱ 280.00
20 20
₱ 5,600.00 ₱ 5,600.00
₱ 1,634.39 ₱ 1,784.78

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 201.48 ₱ 193.96
20 20
₱ 4,029.61 ₱ 3,879.22

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 280.00 ₱ 280.00
20 20
₱ 5,600.00 ₱ 5,600.00
₱ 1,570.39 ₱ 1,720.78

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 145.87 ₱ 138.35
20 20
₱ 2,917.36 ₱ 2,766.97
PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 200.00 ₱ 200.00
20 20
₱ 4,000.00 ₱ 4,000.00
₱ 1,082.64 ₱ 1,233.03

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 149.07 ₱ 141.55
20 20
₱ 2,981.36 ₱ 2,830.97

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 220.00 ₱ 210.00
20 20
₱ 4,400.00 ₱ 4,200.00
₱ 1,418.64 ₱ 1,369.03
 Price Breakdown
No. Ingredients Qty Unit Price Alt Price Remarks
1 Tomato Sauce 1000 ml ₱ 77.50 ₱ 61.50 DelMonte/Clara Ole
2 Sugar 1000 ml ₱ 54.50 ₱ 50.00 SM Bonus
3 Dried Oregano 250 ml ₱ 268.00 ₱ 268.00 Shopee
4 Dried Basil Leaves 250 ml ₱ 203.00 ₱ 203.00 Shopee
6 Garlic Powder 250 ml ₱ 103.00 ₱ 103.00 Shopee
7 Salt 500 ml ₱ 15.00 ₱ 15.00 SM Bonus
8 Black Pepper 75 ml ₱ 83.00 ₱ 83.00 Shopee
9 Bay Leaf 1 ml ₱ 10.00 ₱ 10.00 SM Bonus
10 Lemon Juice 100 ml ₱ 10.00 ₱ 10.00
11 Shredded Mozarella Cheese 1000 ml ₱ 250.00 ₱ 220.00 Marketplace
12 Shredded Danes Cheese 450 ml ₱ 119.75 ₱ 119.75
13 Diced Bacon (Optional) 1000 ml ₱ 325.00 ₱ 325.00 Shopee
14 Diced Ham (Optional) 250 ml ₱ 83.00 ₱ 83.00
15 Sliced Pepperoni 300 ml ₱ 105.00 ₱ 105.00
16 Sliced Green Bell Pepper 300 ml ₱ 43.00 ₱ 43.00
17 Mushroom 400 ml ₱ 49.50 ₱ 49.50
18 Chopped Onion White 1200 ml ₱ 119.70 ₱ 119.70
19 Grated Parmesan Cheese 500 ml ₱ 190.00 ₱ 190.00 Marketplace
20 Minced Fresh Basil 50 ml ₱ 25.00 ₱ 25.00
21 Garlic Butter 100 ml ₱ 40.00 ₱ 33.80
22 Pineapple Chunk 200 ml ₱ 24.50 ₱ 24.50
23 Pesto Sauce 180 ml ₱ 131.00 ₱ 131.00
24 Sliced Tomato 1000 ml ₱ 60.00 ₱ 60.00
25 Pizza Dough 12" 1 pc ₱ 19.00 ₱ 10.00
26 Pizza Dough 14" 1 pc ₱ 21.00 ₱ 10.00
27 Pizza Box 12" 1 pc ₱ 15.00 ₱ 15.00
28 Pizza Box 14" 1 pc ₱ 18.10 ₱ 18.10
29 Hot Sauce 1 pc ₱ 3.23 ₱ 3.23

Pizza Supreme 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Diced Bacon (Optional) 57.5 ml ₱ 18.69
14 Diced Ham (Optional) 57.5 ml ₱ 19.09 ₱ 19.09
15 Sliced Pepperoni 34.5 ml ₱ 12.08 ₱ 12.08
16 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
17 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
18 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
19 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
20 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
21 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
22 Pizza Dough 12" 1 pc ₱ 10.00 ₱ 10.00
23 Pizza Box 12" 1 pc ₱ 19.00 ₱ 19.00
24 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
₱ 185.60 ₱ 159.97

Pizza Hawaiian 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Pineapple Chunk 41.25 ml ₱ 5.05 ₱ 5.05
14 Diced Bacon (Optional) 57.5 ml ₱ - ₱ -
15 Diced Ham (Optional) 57.5 ml ₱ 19.09 ₱ 19.09
16 Sliced Pepperoni 34.5 ml ₱ 12.08 ₱ 12.08
17 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
18 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
19 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
20 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
21 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
22 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
23 Pizza Dough 14" 1 pc ₱ 19.00 ₱ 19.00
24 Pizza Box 14" 1 pc ₱ 15.00 ₱ 15.00
25 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
₱ 176.97 ₱ 170.02

Pizza Pesto 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Pesto Sauce 41.25 ml ₱ 30.02 ₱ 30.02
14 Diced Bacon (Optional) 57.5 ml ₱ - ₱ -
15 Diced Ham (Optional) 57.5 ml ₱ 19.09 ₱ 19.09
16 Sliced Pepperoni 34.5 ml ₱ 12.08 ₱ 12.08
17 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
18 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
19 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
20 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
21 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
22 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
23 Pizza Dough 14" 1 pc ₱ 19.00 ₱ 19.00
24 Pizza Box 14" 1 pc ₱ 15.00 ₱ 15.00
25 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
₱ 201.94 ₱ 194.99

Pizza Veggie 12"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Tomato Sauce 222 ml 45.030425963 22.515213 ₱ 17.21 ₱ 13.65
2 Water 0.13 cup 6.24 3.12 ₱ - ₱ -
3 Sugar 2.46 ml 0.5 0.25 ₱ 0.13 ₱ 0.12
4 Dried Oregano 0.615 ml 0.125 0.0625 ₱ 0.66 ₱ 0.66
5 Dried Basil Leaves 0.615 ml 0.125 0.0625 ₱ 0.50 ₱ 0.50
6 Garlic Powder 0.615 ml 0.125 0.0625 ₱ 0.25 ₱ 0.25
7 Salt 0.615 ml 0.125 0.0625 ₱ 0.02 ₱ 0.02
8 Black Pepper 0.3075 ml 0.0625 0.03125 ₱ 0.34 ₱ 0.34
9 Bay Leaf 0.5 pc ₱ 5.00 ₱ 5.00
10 Lemon Juice 1.23 ml 0.25 0.125 ₱ 0.12 ₱ 0.12
11 Shredded Mozarella Cheese 112.5 ml ₱ 28.13 ₱ 24.75
12 Shredded Danes Cheese 56.25 ml ₱ 14.97 ₱ 14.97
13 Pineapple Chunk 41.25 ml ₱ 5.05 ₱ 5.05
14 Diced Bacon (Optional) 57.5 ml ₱ - ₱ -
15 Diced Ham (Optional) 57.5 ml ₱ - ₱ -
16 Sliced Pepperoni 34.5 ml ₱ - ₱ -
17 Sliced Green Bell Pepper 46 ml ₱ 6.59 ₱ 6.59
18 Mushroom 45.485 ml ₱ 5.63 ₱ 5.63
19 Chopped Onion 75 ml ₱ 7.48 ₱ 7.48
20 Grated Parmesan Cheese 28.125 ml ₱ 10.69 ₱ 10.69
21 Minced Fresh Basil 5.05 ml ₱ 2.53 ₱ 2.53
22 Garlic Butter 0.125 ml ₱ 0.05 ₱ 0.04
23 Pizza Dough 12" 1 pc ₱ 19.00 ₱ 19.00
24 Pizza Box 12" 1 pc ₱ 15.00 ₱ 15.00
25 Hot Sauce 2 pcs ₱ 6.46 ₱ 6.46
26 Sliced Tomato 62 ml ₱ 3.72 ₱ 3.72
₱ 149.53 ₱ 142.58
 INVESTMENT BREAKDOWN
ITEMS PRICE QTY TOTAL
Gas Oven (2-layers, 14in) ₱ 4,001.00 1 ₱ 4,001.00
Pizza Box (12") ₱ 14.60 20 ₱ 292.00
Pizza Box (14") ₱ 18.10 20 ₱ 362.00

Pizza Dough (12") ₱ 19.00 20 ₱ 380.00

Pizza Dough (14") ₱ 21.00 20 ₱ 420.00

Pizza Cutter ₱ 75.00 1 ₱ 75.00

Pizza Pan (12") ₱ 237.50 1 ₱ 237.50
Pizza Pan (14") ₱ 287.50 1 ₱ 287.50

Initial Ingredients (12") 10x ₱ 3,300.00 1 ₱ 3,300.00

Initial Ingredients (14") 10x ₱ 3,400.00 1 ₱ 3,400.00
LPG ₱ - 1 ₱ -
Hot Sauce ₱ 323.00 1 ₱ 323.00
INITIAL INVESTMENT ₱ 13,078.00

Pizza Supreme 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Diced Bacon (Optional) 57.5 ml
14 Diced Ham (Optional) 57.5 ml
15 Sliced Pepperoni 34.5 ml
16 Sliced Green Bell Pepper 46 ml
17 Mushroom 45.485 ml
18 Chopped Onion 75 ml
19 Grated Parmesan Cheese 28.125 ml
20 Minced Fresh Basil 5.05 ml
21 Garlic Butter 0.125 ml
22 Pizza Dough 14" 1 pc
23 Pizza Box 14" 1 pc
24 Hot Sauce 2 pcs

Pizza Hawaiian 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Pineapple Chunk 41.25 ml
14 Diced Bacon (Optional) 57.5 ml
15 Diced Ham (Optional) 57.5 ml
16 Sliced Pepperoni 34.5 ml
17 Sliced Green Bell Pepper 46 ml
18 Mushroom 45.485 ml
19 Chopped Onion 75 ml
20 Grated Parmesan Cheese 28.125 ml
21 Minced Fresh Basil 5.05 ml
22 Garlic Butter 0.125 ml
23 Pizza Dough 16" 1 pc
24 Pizza Box 16" 1 pc
24 Hot Sauce 2 pc

Pizza Pesto 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Pesto Sauce 41.25 ml
14 Diced Bacon (Optional) 57.5 ml
15 Diced Ham (Optional) 57.5 ml
16 Sliced Pepperoni 34.5 ml
17 Sliced Green Bell Pepper 46 ml
18 Mushroom 45.485 ml
19 Chopped Onion 75 ml
20 Grated Parmesan Cheese 28.125 ml
21 Minced Fresh Basil 5.05 ml
22 Garlic Butter 0.125 ml
23 Pizza Dough 14" 1 pc
24 Pizza Box 14" 1 pc
24 Hot Sauce 2 pc

Pizza Veggie 14"

No. Ingredients For 1 pc unit Unit (tsp) Unit (tbsp)
1 Tomato Sauce 222 ml 45.030425963 22.51521298
2 Water 0.13 cup 6.24 3.12
3 Sugar 2.46 ml 0.5 0.25
4 Dried Oregano 0.615 ml 0.125 0.0625
5 Dried Basil Leaves 0.615 ml 0.125 0.0625
6 Garlic Powder 0.615 ml 0.125 0.0625
7 Salt 0.615 ml 0.125 0.0625
8 Black Pepper 0.3075 ml 0.0625 0.03125
9 Bay Leaf 0.5 pc
10 Lemon Juice 1.23 ml 0.25 0.125
11 Shredded Mozarella Cheese 112.5 ml
12 Shredded Danes Cheese 56.25 ml
13 Pineapple Chunk 41.25 ml
14 Diced Bacon (Optional) 57.5 ml
15 Diced Ham (Optional) 57.5 ml
16 Sliced Pepperoni 34.5 ml
17 Sliced Green Bell Pepper 46 ml
18 Mushroom 45.485 ml
19 Chopped Onion 75 ml
20 Grated Parmesan Cheese 28.125 ml
21 Minced Fresh Basil 5.05 ml
22 Garlic Butter 0.125 ml
23 Pizza Dough 14" 1 pc
24 Pizza Box 14" 1 pc
25 Hot Sauce 2 pcs
26 Sliced Tomato 1 pc
 REVENUE OF FIRST 40 SALES REVENUE OF 80 SALES
12" Pizza ₱ 5,000.00 12" Pizza ₱ 10,000.00
14" Pizza ₱ 5,250.00 14" Pizza ₱ 10,500.00
TOTAL ₱ 10,250.00 TOTAL ₱ 20,500.00
TAKE HOME OF FIRST 40 SALES TAKE HOME OF 80 SALES
12" Pizza ₱ 1,429.80 12" Pizza ₱ 2,859.61
14" Pizza ₱ 1,594.80 14" Pizza ₱ 3,189.61
TOTAL ₱ 3,024.61 TOTAL ₱ 6,049.21

Return of Investment can be achieved within 4 months through 40 pieces

of Pizza Sales per month (3,024.61 X 4 months = 12,098.24)

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 185.60 ₱ 159.97 Unit Cost
₱ - ₱ - Selling Price ₱ 270.00 ₱ 230.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 45.5 43.8 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 185.60 ₱ 159.97 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 278.41 ₱ 239.96 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
₱ 28.13 ₱ 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 18.69 ₱ - Markup Percentage 14" PROJECTED EXP
₱ 19.09 ₱ 19.09 Current Cost Adj. Low Cost
₱ 12.08 ₱ 12.08 Unit Cost ₱ 187.60 ₱ 161.97 Unit Cost
₱ 6.59 ₱ 6.59 Selling Price ₱ 280.00 ₱ 240.00 Qty Sold (pc)
₱ 5.63 ₱ 5.63 Current Markup % 49.2 48.2 COST
₱ 7.48 ₱ 7.48
₱ 10.69 ₱ 10.69 Markup Selling Price 14" PROJECTED REV
₱ 2.53 ₱ 2.53 Current Cost Adj. Low Cost
₱ 0.05 ₱ 0.04 Unit Cost ₱ 187.60 ₱ 161.97 Selling Price
₱ 10.00 ₱ 10.00 MSP ₱ 281.41 ₱ 242.96 Qty Sold (pc)
₱ 21.00 ₱ 21.00 REVENUE
₱ 6.46 ₱ 6.46 Markup % 50% TAKE HOME
₱ 187.60 ₱ 161.97 Qty Produced: 20

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 176.97 ₱ 170.02 Unit Cost
₱ - ₱ - Selling Price ₱ 250.00 ₱ 250.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 41.3 47.0 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 176.97 ₱ 170.02 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 265.46 ₱ 255.04 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
28.125 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 5.05 ₱ 5.05 Markup Percentage 14" PROJECTED EXP
₱ - ₱ - Current Cost Adj. Low Cost
₱ 19.09 ₱ 19.09 Unit Cost ₱ 181.97 ₱ 175.02 Unit Cost
₱ 12.08 ₱ 12.08 Selling Price ₱ 250.00 ₱ 250.00 Qty Sold (pc)
₱ 6.59 ₱ 6.59 Current Markup % 37.4 42.8 COST
₱ 5.63 ₱ 5.63
₱ 7.48 ₱ 7.48 Markup Selling Price 14" PROJECTED REV
₱ 10.69 ₱ 10.69 Current Cost Adj. Low Cost
₱ 2.53 ₱ 2.53 Unit Cost ₱ 181.97 ₱ 175.02 Selling Price
₱ 0.05 ₱ 0.04 MSP ₱ 272.96 ₱ 262.54 Qty Sold (pc)
₱ 21.00 ₱ 21.00 REVENUE
₱ 18.00 ₱ 18.00 Markup % 50% TAKE HOME
₱ 6.46 ₱ 6.46 Qty Produced: 20
₱ 181.97 ₱ 175.02

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 201.94 ₱ 194.99 Unit Cost
₱ - ₱ - Selling Price ₱ 280.00 ₱ 280.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 38.7 43.6 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 201.94 ₱ 194.99 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 302.91 ₱ 292.49 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
₱ 28.13 ₱ 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 30.02 ₱ 30.02 Markup Percentage 14" PROJECTED EXP
₱ - ₱ - Current Cost Adj. Low Cost
₱ 19.09 ₱ 19.09 Unit Cost ₱ 206.94 ₱ 199.99 Unit Cost
₱ 12.08 ₱ 12.08 Selling Price ₱ 300.00 ₱ 300.00 Qty Sold (pc)
₱ 6.59 ₱ 6.59 Current Markup % 45.0 50.0 COST
₱ 5.63 ₱ 5.63
₱ 7.48 ₱ 7.48 Markup Selling Price 14" PROJECTED REV
₱ 10.69 ₱ 10.69 Current Cost Adj. Low Cost
₱ 2.53 ₱ 2.53 Unit Cost ₱ 206.94 ₱ 199.99 Selling Price
₱ 0.05 ₱ 0.04 MSP ₱ 310.41 ₱ 299.99 Qty Sold (pc)
₱ 21.00 ₱ 21.00 REVENUE
₱ 18.00 ₱ 18.00 Markup % 50% TAKE HOME
₱ 6.46 ₱ 6.46 Qty Produced: 20
₱ 206.94 ₱ 199.99

Markup Percentage 12" PROJECTED EXP

Cost Low Cost Current Cost Adj. Low Cost
₱ 17.21 ₱ 13.65 Unit Cost ₱ 149.53 ₱ 142.58 Unit Cost
₱ - ₱ - Selling Price ₱ 200.00 ₱ 200.00 Qty Sold (pc)
₱ 0.13 ₱ 0.12 Current Markup % 33.8 40.3 COST
₱ 0.66 ₱ 0.66
₱ 0.50 ₱ 0.50 Markup Selling Price 12" PROJECTED REV
₱ 0.25 ₱ 0.25 Current Cost Adj. Low Cost
₱ 0.02 ₱ 0.02 Unit Cost ₱ 149.53 ₱ 142.58 Selling Price
₱ 0.34 ₱ 0.34 MSP ₱ 224.29 ₱ 213.87 Qty Sold (pc)
₱ 5.00 ₱ 5.00 REVENUE
₱ 0.12 ₱ 0.12 Markup % 50% TAKE HOME
 28.125 24.75 Qty Produced: 20
₱ 14.97 ₱ 14.97
₱ 5.05 ₱ 5.05 Markup Percentage 14" PROJECTED EXP
₱ - ₱ - Current Cost Adj. Low Cost
₱ - ₱ - Unit Cost ₱ 154.53 ₱ 147.58 Unit Cost
₱ - ₱ - Selling Price ₱ 220.00 ₱ 220.00 Qty Sold (pc)
₱ 6.59 ₱ 6.59 Current Markup % 42.4 49.1 COST
₱ 5.63 ₱ 5.63
₱ 7.48 ₱ 7.48 Markup Selling Price 14" PROJECTED REV
₱ 10.69 ₱ 10.69 Current Cost Adj. Low Cost
₱ 2.53 ₱ 2.53 Unit Cost ₱ 154.53 ₱ 147.58 Selling Price
₱ 0.05 ₱ 0.04 MSP ₱ 231.79 ₱ 221.37 Qty Sold (pc)
₱ 21.00 ₱ 21.00 REVENUE
₱ 18.00 ₱ 18.00 Markup % 50% TAKE HOME
₱ 6.46 ₱ 6.46 Qty Produced: 20
₱ 3.72 ₱ 3.72
₱ 154.53 ₱ 147.58
PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 185.60 ₱ 159.97
20 20
₱ 3,712.10 ₱ 3,199.43

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 270.00 ₱ 230.00
20 20
₱ 5,400.00 ₱ 4,600.00
 ₱ 1,687.90 ₱ 1,400.57

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 187.60 ₱ 161.97
20 20
₱ 3,752.10 ₱ 3,239.43

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 280.00 ₱ 240.00
20 20
₱ 5,600.00 ₱ 4,800.00
₱ 1,847.90 ₱ 1,560.57

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 176.97 ₱ 170.02
20 20
₱ 3,539.41 ₱ 3,400.50

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 250.00 ₱ 250.00
20 20
₱ 5,000.00 ₱ 5,000.00
₱ 1,460.59 ₱ 1,599.50

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 181.97 ₱ 175.02
20 20
₱ 3,639.41 ₱ 3,500.50

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 250.00 ₱ 250.00
20 20
₱ 5,000.00 ₱ 5,000.00
₱ 1,360.59 ₱ 1,499.50
PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 201.94 ₱ 194.99
20 20
₱ 4,038.77 ₱ 3,899.85

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 280.00 ₱ 280.00
20 20
₱ 5,600.00 ₱ 5,600.00
₱ 1,561.23 ₱ 1,700.15

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 206.94 ₱ 199.99
20 20
₱ 4,138.77 ₱ 3,999.85

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 300.00 ₱ 300.00
20 20
₱ 6,000.00 ₱ 6,000.00
₱ 1,861.23 ₱ 2,000.15

PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 149.53 ₱ 142.58
20 20
₱ 2,990.51 ₱ 2,851.60

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 200.00 ₱ 200.00
20 20
₱ 4,000.00 ₱ 4,000.00
₱ 1,009.49 ₱ 1,148.40
PROJECTED EXPENSES
Current Cost Adj. Low Cost
₱ 154.53 ₱ 147.58
20 20
₱ 3,090.51 ₱ 2,951.60

PROJECTED REVENUE
Current Cost Adj. Low Cost
₱ 220.00 ₱ 220.00
20 20
₱ 4,400.00 ₱ 4,400.00
₱ 1,309.49 ₱ 1,448.40
 PIZZA VEGGIE
Ingredients Qty (2 pans) Qty (1 pan) Unit For 1 Pan Unit (gr)
1 Shredded Mozarella Cheese 2 1 cups 1 112.5
2 Shredded Danes Cheese 2 1 cups 1 112.5
3 Pineapple Chunk 1 1/2 cup 1/2 41.25
4 Slice Red Bell Pepper 1/2 1/4 cup 1/4 34.5
5 Slice Green Bell Pepper 1 1/2 pc 1/2 46
6 Mushroom 1/2 1/4 can 1/4 45.485
7 Chopped Onion 1 1/2 cup 1/2 75
8 Grated Parmesan Cheese 1 1/2 cup 1/2 62.5
9 Minced Fresh Basil 1/2 1/4 cup 1/4 5.05
10 Garlic Butter 1/2 1/4 cup 1/4 0.125
11 Sliced Tomato 2 1 pcs 1
Good for: 2

PROCESS

Combine sauce ingredients; set aside. Divide dough in half. On a floured surface, roll each
1 portion into a 13-in. circle. Transfer to two greased 12-in. pizza pans; build up edges slightly.

Bake at 375° for 15 minutes or until lightly browned. Spread with sauce; sprinkle with toppings.
2
Bake for 15-20 minutes or until cheese is melted.
For (n) Pans unit Unit n (gr) Unit (tbsp)
2 cups 225
2 cups 225
1 cups 82.5
0.5 pc 69
1 pc 92
0.5 can 90.97
1 cup 150
1 cup 125
0.5 cup 10.1
0.5 cup 0.25
2 pc 100
 PIZZA PESTO
Ingredients Qty (2 pans) Qty (1 pan) Unit For 1 Pan Unit (gr)
1 Shredded Mozarella Cheese 2 1 cups 1 112.5
2 Shredded Danes Cheese 2 1 cups 1 112.5
3 Pesto Sauce 1 1/2 cup 1/2 41.25
4 Diced Bacon (Optional) 1/2 1/4 cup 1/4 57.5
5 Diced Ham (Optional) 1/2 1/4 cup 1/4 57.5
6 Sliced Pepperoni 1/2 1/4 cup 1/4 34.5
7 Sliced Green Bell Pepper 1 1/2 pc 1/2 46
8 Mushroom 1/2 1/4 can 1/4 45.485
9 Chopped Onion 1 1/2 cup 1/2 75
10 Grated Parmesan Cheese 1 1/2 cup 1/2 62.5
11 Minced Fresh Basil 1/2 1/4 cup 1/4 5.05
12 Garlic Butter 1/2 1/4 cup 1/4 0.125
Good for: 2

PROCESS

Combine sauce ingredients; set aside. Divide dough in half. On a floured surface, roll each portion into
1 a 13-in. circle. Transfer to two greased 12-in. pizza pans; build up edges slightly.

Bake at 375° for 15 minutes or until lightly browned. Spread with sauce; sprinkle with toppings. Bake
2 for 15-20 minutes or until cheese is melted.
For (n) pcs unit Unit n (gr) Unit (tbsp)
2 cups 225
2 cups 225
1 cups 82.5
1/2 cup 115
1/2 cup 115
1/2 cup 69
1 pc 92
1/2 can 90.97
1 cup 150
1 cup 125
1/2 cup 10.1
1/2 cup 0.25
 PIZZA SAUCE
No. Ingredients Qty (2 pans) Qty (1 pan) Unit 2 Qty (Oz) 1 Qty (Oz) 2 Qty (tsp)
1 Tomato Sauce 444 222 ml 15 7.5
2 Water 1/4 1/8 cup
3 Sugar 1
4 Dried Oregano 1/4
5 Dried Basil Leaves 1/4
6 Dried Thyme (optional) 1/4
7 Garlic Powder 1/4
8 Salt 1/4
9 Black Pepper 1/8
10 Bay Leaf 1 1/2 pc
11 Lemon Juice 1/2
SERVINGS: 2 pans

Pizza Dough
No. Ingredients For 1 pc unit
1 All Purpose Flour 105 ml
2 Baking Soda 5.55 ml
3 Milk 63.75 ml
4 Vinegar 2.46 ml

PROCESS
1 Combine all ingredients in a small saucepan.
2 Cook over medium heat until sauce starts to boil.
3 Lower heat and simmer, covered,for 30 to 45 minutes or until it is as thick as you like it.
link: https://www.food.com/recipe/pizza-hut-pizza-sauce-copycat-110077
 PIZZA SAUCE
1 Qty (tsp) 2 Qty (tbsp) 1 Qty (tbsp) For 1 pc unit Unit (tsp) Unit (tbsp) For (n) pcs unit
0 0 222 ml 45.03 22.52 444 ml
0 0 1/8 cup 6 1/4 3 1/8 1/4 cup
0.5 0.333 0.1665 2.46 ml 1/2 1/4
0.125 0.08325 0.041625 0.62 ml 1/8 0.06
0.125 0.08325 0.041625 0.62 ml 1/8 0.06
0.125 0.08325 0.041625 0.62 ml 1/8 0.06
0.125 0.08325 0.041625 0.62 ml 1/8 0.06
0.125 0.08325 0.041625 0.62 ml 1/8 0.06
1/9 0.041625 0.0208125 0.31 ml 0.06 0.03
0 0 0.5 pc 1 pc
0.25 0.1665 0.08325 1.23 ml 0.25 0.13
Unit (tsp) Unit (tbsp)
90.06 45.03
12.48 6.24
1.00 0.50
1/4 0.13
1/4 0.13
1/4 0.13
1/4 0.13
1/4 0.13
1/8 0.06

0.50 0.25
 PIZZA HAWAIIAN
Ingredients Qty (2 pans) Qty (1 pan) Unit For 1 Pan Unit (gr)
1 Shredded Mozarella Cheese 2 1 cups 1 112.5
2 Shredded Danes Cheese 2 1 cups 1 112.5
3 Pineapple Chunk 1 1/2 cup 1/2 41.25
4 Diced Bacon (Optional) 1/2 1/4 cup 1/4 57.5
5 Diced Ham (Optional) 1/2 1/4 cup 1/4 57.5
6 Sliced Pepperoni 1/2 1/4 cup 1/4 34.5
7 Sliced Green Bell Pepper 1 1/2 pc 1/2 46
8 Mushroom 1/2 1/4 can 1/4 45.485
9 Chopped Onion 1 1/2 cup 1/2 75
10 Grated Parmesan Cheese 1 1/2 cup 1/2 62.5
11 Minced Fresh Basil 1/2 1/4 cup 1/4 5.05
12 Garlic Butter 1/2 1/4 cup 1/4 0.125
Good for: 2

PROCESS

Combine sauce ingredients; set aside. Divide dough in half. On a floured surface, roll each portion into a
1 13-in. circle. Transfer to two greased 12-in. pizza pans; build up edges slightly.

Bake at 375° for 15 minutes or until lightly browned. Spread with sauce; sprinkle with toppings. Bake for
2 15-20 minutes or until cheese is melted.
For (n) pcs unit Unit n (gr) Unit (tbsp)
2 cups 225
2 cups 225
1 cups 82.5
1/2 cup 115
1/2 cup 115
1/2 pc 69
1 pc 92
1/2 can 90.97
1 cup 150
1 cup 125
1/2 cup 10.1
1/2 cup 0.25
 PIZZA SUPREME
Ingredients Qty (2 pans) Qty (1 pan) Unit For 1 Pan Unit (gr)
1 Shredded Mozarella Cheese 2 1 cups 0.5 56.25
2 Shredded Danes Cheese 2 1 cups 0.5 56.25
3 Diced Bacon (Optional) 1/2 1/4 cup 1/4 57.5
4 Diced Ham (Optional) 1/2 1/4 cup 1/4 57.5
5 Sliced Pepperoni 1/2 1/4 cup 1/4 34.5
6 Sliced Green Bell Pepper 1 1/2 pc 1/2 46
7 Mushroom 1/2 1/4 can 1/4 45.485
8 Chopped Onion 1 1/2 cup 1/2 75
9 Grated Parmesan Cheese 1 1/2 cup 1/4 28.125
10 Minced Fresh Basil 1/2 1/4 cup 1/4 5.05
11 Garlic Butter 1/2 1/4 cup 1/4 0.125
Good for 2 pans 2

PROCESS

Combine sauce ingredients; set aside. Divide dough in half. On a floured surface, roll each portion into
1 a 13-in. circle. Transfer to two greased 12-in. pizza pans; build up edges slightly.

Bake at 375° for 15 minutes or until lightly browned. Spread with sauce; sprinkle with toppings. Bake
2
for 15-20 minutes or until cheese is melted.
For (n) pcs unit Unit n (gr) Unit (tbsp)
2 cups 112.5
2 cups 112.5
1/2 cup 115
1/2 cup 115
1/2 pc 69
1 pc 92
1/2 can 90.97
1 cup 150
1 cup 56.25
1/2 cup 10.1
1/2 cup 0.25
 Chocolate Spread
No. Ingredients Quantity Unit Unit (Oz) Unit (tsp) Unit (tbsp) For 1 Jar unit Unit (tsp) Unit (tbsp)
1 Condensed Milk 380 ml 12.8 77 25.7 215 ml 44 15
2 Vanilla Extract 1.23 ml 0.25 0.70 ml 0 0
3 White Sugar 14.8 ml 1 8.37 ml 2 1
4 Butter 14.8 ml 1 8.37 ml 2 1
5 Cocoa Powder 14.8 ml 1 8.37 ml 2 1
6 Water 14.8 ml 1 8.37 ml 2 1
7 Flat Tops 3 pcs 1.70 pcs

Desired Qty (n): 24

Caramel Spread
No. Ingredients Quantity Unit Unit (Oz) Unit (tsp) Unit (tbsp) For 1 Jar unit Unit (tsp) Unit (tbsp)
1 Condensed Milk 380 ml 12.8 77 25.7 215 ml 44 15
2 Vanilla Extract 1.23 ml 0.25 0.70 ml 0 0
3 White Sugar 14.8 ml 1 8.37 ml 2 1
4 Butter 14.8 ml 1 8.37 ml 2 1
5 Cocoa Powder 14.8 ml 1 8.37 ml 2 1
6 Water 14.8 ml 1 8.37 ml 2 1
7 Lemon Juice 4.92 ml 1 2.78 ml 1 0
8 Iodized Salt 0.62 0.125 0.35 ml 0.07 0.02

Desired Qty (n): 24

Coffee Spread
No. Ingredients Quantity Unit Unit (Oz) Unit (tsp) Unit (tbsp) For 1 Jar unit Unit (tsp) Unit (tbsp)
1 Condensed Milk 380 ml 12.8 77 25.7 215 ml 44 15
2 Vanilla Extract 1.23 ml 0.25 0.70 ml 0 0
3 White Sugar 14.8 ml 1 8.37 ml 2 1
4 Butter 14.8 ml 1 8.37 ml 2 1
5 Nescafe Coffee 14.8 ml 1 8.37 ml 2 1
6 Water 14.8 ml 1 8.37 ml 2 1

Desired Qty (n): 24

Cookies and Cream Spread

No. Ingredients Quantity Unit Unit (Oz) Unit (tsp) Unit (tbsp) For 1 Jar unit Unit (tsp) Unit (tbsp)
1 Condensed Milk 150 ml 12.8 30 10 75 ml 15 5
2 Evap Milk 532 ml 108 36 266 ml 54 18
3 White Sugar 14.8 ml 3 1 7 ml 2 1
4 Corn Starch 14.8 ml 3 1 7 ml 2 1
5 Water 14.8 ml 3 1 7 ml 2 1
6 Oreo 8 pc 4 pc 1 0

Desired Qty (n): 24

 Cost of Ingredients to Purchase based on (n)
For (n) Jars unit Unit (tsp) Unit (tbsp) Ingredients Qty to order Digit Roundoff
5160 ml 1049 349 Condensed Milk 13.58 0.00 14.00
17 ml 3 1 Vanilla Extract 0.28 0.00 1.00
201 ml 41 14 White Sugar 0.20 0.00 1.00
201 ml 41 14 Butter 2.01 0.00 3.00
201 ml 41 14 Cocoa Powder 2.01 0.00 3.00
201 ml 41 14 Water 0.00 0.00
41 pcs Flat Tops 1.36 0.00 2.00
Sealer/Sticker 24.00 0.00 24.00
Bubble Wrap 24.00 0.00 24.00

Cost of Ingredients to Purchase based on (n)

For (n) Jars unit Unit (tsp) Unit (tbsp) Ingredients Qty to order Digit Roundoff
5160 ml 1049 349 Condensed Milk 13.58 0.00 14.00
17 ml 3 1 Vanilla Extract 0.28 0.00 1.00
201 ml 41 14 White Sugar 0.20 0.00 1.00
201 ml 41 14 Butter 2.01 0.00 3.00
201 ml 41 14 Cocoa Powder 2.01 0.00 3.00
201 ml 41 14 Water 0.00 0.00
67 ml 14 5 Lemon Juice 66.81 0.00 67.00
8 ml 1.71 0.569 Iodized Salt 0.02 0.00 1.00
Sealer/Sticker 24.00 0.00 24.00
Bubble Wrap 24.00 0.00 24.00

Cost of Ingredients to Purchase based on (n)

For (n) Jars unit Unit (tsp) Unit (tbsp) Ingredients Qty to order Digit Roundoff
5160 ml 1049 349 Condensed Milk 13.58 0.00 14.00
17 ml 3.39 1.13 Vanilla Extract 0.28 0.00 1.00
201 ml 40.85 13.58 White Sugar 0.20 0.00 1.00
201 ml 40.85 13.58 Butter 2.01 0.00 3.00
201 ml 40.85 13.58 Nescafe Coffee 4.02 0.00 5.00
201 ml 40.85 13.58 Water 0.00 0.00
Sealer/Sticker 24.00 0.00 24.00
Bubble Wrap 24.00 0.00 24.00

Cost of Ingredients to Purchase based on (n)

For (n) Jars unit Unit (tsp) Unit (tbsp) Ingredients Qty to order Digit Roundoff
1800 ml 366 122 Condensed Milk 4.74 0.00 5.00
6384 ml 1298 431 Evap Milk 17.25 0.00 18.00
178 ml 36 12 White Sugar 0.18 0.00 1.00
178 ml 36 12 Corn Starch 0.44 0.00 1.00
178 ml 36 12 Water 0.00 0.00
96 pc Oreo 96.00 0.00 96.00
Sealer/Sticker 24.00 0.00 24.00
Bubble Wrap 24.00 0.00 24.00
o Purchase based on (n)
Unit Price 1 Price 2
ml ₱ 462.00 ₱ 462.00
ml ₱ 20.00 ₱ 20.00
ml ₱ 54.50 ₱ 50.00
ml ₱ 102.00 ₱ 102.00
ml ₱ 225.00 ₱ 225.00
ml
pcs ₱ 79.00 ₱ 79.00
pcs ₱ 72.00 ₱ 72.00
pcs ₱ 48.00 ₱ 48.00
TOTAL ₱ 1,062.50 ₱ 1,058.00

o Purchase based on (n)

Unit Price 1 Price 2
ml ₱ 462.00 ₱ 462.00
ml ₱ 20.00 ₱ 20.00
ml ₱ 54.50 ₱ 50.00
ml ₱ 102.00 ₱ 102.00
ml ₱ 225.00 ₱ 225.00
ml
ml ₱ 33.50 ₱ 33.50
ml ₱ 15.00 ₱ 15.00
pcs ₱ 72.00 ₱ 72.00
pcs ₱ 48.00 ₱ 48.00
TOTAL ₱ 1,032.00 ₱ 1,027.50

o Purchase based on (n)

Unit Price 1 Price 2
ml ₱ 462.00 ₱ 462.00
ml ₱ 20.00 ₱ 20.00
ml ₱ 54.50 ₱ 50.00
ml ₱ 102.00 ₱ 102.00
ml ₱ 195.00 ₱ 195.00
ml
pcs ₱ 72.00 ₱ 72.00
pcs ₱ 48.00 ₱ 48.00
TOTAL ₱ 953.50 ₱ 949.00

o Purchase based on (n)

 Unit Price 1 Price 2
ml ₱ 165.00 ₱ 165.00
ml ₱ 747.00 ₱ 432.00
ml ₱ 54.50 ₱ 50.00
ml ₱ 29.50 ₱ 26.65
ml
ml ₱ 252.48 ₱ 179.52
pcs ₱ 72.00 ₱ 72.00
pcs ₱ 48.00 ₱ 48.00
TOTAL ₱ 1,368.48 ₱ 973.17
 Price Breakdown
No. Ingredients Qty Unit Price Alt Price Remarks
1 Condensed Milk 380 ml ₱ 33.00 ₱ 33.00 Cowbell Brand
2 Vanilla Extract 60 ml ₱ 20.00 ₱ 20.00
3 White Sugar 1000 ml ₱ 54.50 ₱ 50.00 SM Bonus
4 Butter 100 ml ₱ 34.00 ₱ 34.00 DariCreme
5 Cocoa Powder 100 ml ₱ 75.00 ₱ 75.00 Dutche
6 Iodized Salt 500 ml ₱ 15.00 ₱ 15.00 SM Bonus
7 Flat Tops 30 pc ₱ 39.50 ₱ 39.50
8 Nescafe Coffee 50 ml ₱ 39.00 ₱ 39.00
9 Evap Milk 370 ml ₱ 41.50 ₱ 24.00 Jersey Brand
10 Corn Starch 400 ml ₱ 29.50 ₱ 26.65 SM Bonus
11 Calamansi 1 pc ₱ 0.50 ₱ 0.50
12 Cookies (Oreo) 1 pc ₱ 2.63 ₱ 1.87 Hi-ro
13 Jar (Packaging) 1 pc ₱ 22.00 ₱ 12.50 Plastic Jar
14 Sealer/Sticker 1 pc ₱ 3.00 ₱ 3.00
15 Bubble Wrap 1 pc ₱ 2.00 ₱ 2.00
16 LPG 30 min ₱ 1.50 ₱ 1.50
17 Blower 5 min ₱ 0.50 ₱ 0.50

Chocolate Spread
No. Ingredients For 1 Jar unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Condensed Milk 215 ml 44 15 ₱ 18.67 ₱ 18.67
2 Vanilla Extract 0.70 ml 0.14 0.05 ₱ 0.23 ₱ 0.23
3 White Sugar 8.37 ml 1.70 0.57 ₱ 0.46 ₱ 0.42
4 Butter 8.37 ml 1.70 0.57 ₱ 2.85 ₱ 2.85
5 Cocoa Powder 8.37 ml 1.70 0.57 ₱ 6.28 ₱ 6.28
6 Water 8.37 ml 1.70 0.57 ₱ - ₱ -
7 Flat Tops 1.70 pcs ₱ 2.23 ₱ 2.23
8 Jar (Packaging) 1 pc ₱ 22.00 ₱ 12.50
9 Sealer/Sticker 1 pc ₱ 3.00 ₱ 3.00
10 Bubble Wrap 1 pc ₱ 2.00 ₱ -
11 LPG 30 min ₱ 1.50 ₱ 1.50
12 Blower 5 min ₱ 0.50 ₱ -
Cost of Product to manufacture ₱ 59.72 ₱ 47.68

Caramel Spread
No. Ingredients For 1 Jar unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Condensed Milk 215 ml 44 15 ₱ 18.67 ₱ 18.67
2 Vanilla Extract 0.70 ml 0.14 0.05 ₱ 0.23 ₱ 0.23
3 White Sugar 8.37 ml 1.70 0.57 ₱ 0.46 ₱ 0.42
4 Butter 8.37 ml 1.70 0.57 ₱ 2.85 ₱ 2.85
 5 Cocoa Powder 8.37 ml 1.70 0.57 ₱ 6.28 ₱ 6.28
6 Water 8.37 ml 1.70 0.57 ₱ - ₱ -
7 Calamansi 2.78 ml 0.57 0.19 ₱ 0.50 ₱ 0.50
8 Iodized Salt 0.35 ml 0.07 0.02 ₱ 0.01 ₱ 0.01
9 Jar (Packaging) 1 pc ₱ 22.00 ₱ 12.50
10 Sealer/Sticker 1 pc ₱ 3.00 ₱ 3.00
11 Bubble Wrap 1 pc ₱ 2.00 ₱ -
12 LPG 30 min ₱ 1.50 ₱ 1.50
13 Blower 5 min ₱ 0.50 ₱ -
Cost of Product to manufacture ₱ 58.00 ₱ 45.96

Coffee Spread
No. Ingredients For 1 Jar unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Condensed Milk 215 ml 44 15 ₱ 18.67 ₱ 18.67
2 Vanilla Extract 1 ml 0.14 0.05 ₱ 0.23 ₱ 0.23
3 White Sugar 8 ml 1.70 0.57 ₱ 0.46 ₱ 0.42
4 Butter 8 ml 1.70 0.57 ₱ 2.85 ₱ 2.85
5 Nescafe Coffee 8 ml 1.70 0.57 ₱ 6.53 ₱ 6.53
6 Water 8 ml 1.70 0.57 ₱ - ₱ -
7 Jar (Packaging) 1 pc ₱ 22.00 ₱ 12.50
8 Sealer/Sticker 1 pc ₱ 3.00 ₱ 3.00
9 Bubble Wrap 1 pc ₱ 2.00 ₱ -
10 LPG 30 min ₱ 1.50 ₱ 1.50
11 Blower 5 min ₱ 0.50 ₱ -
Cost of Product to manufacture ₱ 57.74 ₱ 45.70

Cookies and Cream Spread

No. Ingredients For 1 Jar unit Unit (tsp) Unit (tbsp) Cost Low Cost
1 Condensed Milk 75 ml 15.2 5.1 ₱ 6.51 ₱ 6.51
2 Evap Milk 266 ml 54.1 18.0 ₱ 29.84 ₱ 17.25
3 White Sugar 7.4 ml 1.5 0.5 ₱ 0.40 ₱ 0.37
4 Corn Starch 7.4 ml 1.5 0.5 ₱ 0.55 ₱ 0.49
5 Water 7.4 ml 1.5 0.5 ₱ - ₱ -
6 Oreo 4 pc 0.8 0.3 ₱ 10.52 ₱ 7.48
7 Jar (Packaging) 1 pc ₱ 22.00 ₱ 12.50
8 Sealer/Sticker 1 pc ₱ 3.00 ₱ 3.00
9 Bubble Wrap 1 pc ₱ 2.00 ₱ -
10 LPG 30 min ₱ 1.50 ₱ 1.50
11 Blower 5 min ₱ 0.50 ₱ -
Cost of Product to manufacture ₱ 76.82 ₱ 49.11
 Expenses Amount Remarks
14-Aug-20 ₱ 222.75
18-Aug-20 ₱ 385.05
23-Aug-20 ₱ 167.50
29-Aug-20 ₱ 1,355.15
Misc ₱ 2,328.30
Cost of Experiment ₱ 775.30
Cost of Sold Items ₱ 3,683.45 -₱ 2,049.88

Sales Amount
42 Jars x Php 100 ₱ 4,200.00
Revenue ₱ 516.55

Markup Percentage PROJECTED EXPENSES

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 59.72 ₱ 47.68 Unit Cost ₱ 59.72 ₱ 47.68
Selling Price ₱ 100.00 ₱ 100.00 Qty Sold (pc) 96 96
Current Markup % 67.4 109.7 COST ₱ 5,733.33 ₱ 4,577.71

Markup Selling Price PROJECTED REVENUE

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 59.72 ₱ 47.68 Selling Price ₱ 100.00 ₱ 100.00
MSP ₱ 89.58 ₱ 71.53 Qty Sold (pc) 96 96
REVENUE ₱ 9,600.00 ₱ 9,600.00
Markup % 50% TAKE HOME ₱ 3,866.67 ₱ 5,022.29
Qty Produced: 96

Markup Percentage PROJECTED EXPENSES

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 58.00 ₱ 45.96 Unit Cost ₱ 58.00 ₱ 45.96
Selling Price ₱ 100.00 ₱ 100.00 Qty Sold (pc) 96 96
Current Markup % 72.4 117.6 COST ₱ 5,567.79 ₱ 4,412.17
 Markup Selling Price PROJECTED REVENUE
Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 58.00 ₱ 45.96 Selling Price ₱ 100.00 ₱ 100.00
MSP ₱ 87.00 ₱ 68.94 Qty Sold (pc) 96 96
REVENUE ₱ 9,600.00 ₱ 9,600.00
Markup % 50% TAKE HOME ₱ 4,032.21 ₱ 5,187.83
Qty Produced: 96

Markup Percentage PROJECTED EXPENSES

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 57.74 ₱ 45.70 Unit Cost ₱ 57.74 ₱ 45.70
Selling Price ₱ 100.00 ₱ 100.00 Qty Sold (pc) 96 96
Current Markup % 73.2 118.8 COST ₱ 5,542.89 ₱ 4,387.27

Markup Selling Price PROJECTED REVENUE

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 57.74 ₱ 45.70 Selling Price ₱ 100.00 ₱ 100.00
MSP ₱ 86.61 ₱ 68.55 Qty Sold (pc) 96 96
REVENUE ₱ 9,600.00 ₱ 9,600.00
Markup % 50% TAKE HOME ₱ 4,057.11 ₱ 5,212.73
Qty Produced: 96

Markup Percentage PROJECTED EXPENSES

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 76.82 ₱ 49.11 Unit Cost ₱ 76.82 ₱ 49.11
Selling Price ₱ 100.00 ₱ 100.00 Qty Sold (pc) 96 96
Current Markup % 30.2 103.6 COST ₱ 7,374.46 ₱ 4,714.58

Markup Selling Price PROJECTED REVENUE

Current Cost Adj. Low Cost Current Cost Adj. Low Cost
Unit Cost ₱ 76.82 ₱ 49.11 Selling Price ₱ 100.00 ₱ 100.00
MSP ₱ 115.23 ₱ 73.67 Qty Sold (pc) 96 96
REVENUE ₱ 9,600.00 ₱ 9,600.00
Markup % 50% TAKE HOME ₱ 2,225.54 ₱ 4,885.42
Qty Produced: 96