Group 3

PMB ENTERPRISE
POTATO CHEEZE’ MEATBALL

Group Members:
Cueto Marvin M.
Desingano, Frevyline M.
Gonzales, Justine B.
Lontoc, Jacel Mae M.
Senorin, Carmela Anne A.
Table 1.1a
Direct Raw Materials

Potato Cheeze Meatball

Unit of Monthly Annual
Item Quantity Unit Cost
Measurement Amount Amount
Potato 48,000.00 g 0.22 10,560.00 126,720.00
Ground Pork 17,664.00 g 0.28 4,945.92 59,351.04
Parsley 240.00 g 1.25 300.00 3,600.00
Onion Powder 480.00 g 0.62 296.00 3,552.00
Cornstarch 4,800.00 g 0.05 240.00 2,880.00
Pepper 1,360.00 g 0.67 906.67 10,880.00
Cheese 720.00 g 0.24 172.80 2,073.60
Egg 2,400.00 pcs 0.78 1,866.67 22,400.00
Breadcrumbs 136.56 g 0.16 21.85 262.20
Salt 136.56 g 0.04 72.00 864.00
Allpurpose Dressing 1,800.00 g 0.13 225.00 2,700.00
Vegetable Oil 340.08 ml 0.08 25.51 306.07
Garlic Powder 136.56 g 0.45 61.45 737.42
TOTAL 19,693.86 236,326.33
 Table
Indirect Raw Materials
Unit of Monthly Annual
Item Quantity Unit Cost
Measurement Amount Amount

Paper Box 100 pcs 7 700.00

8,400.00
Toothpick 200 pcs 0.23 46.00
552.00
Brown Paper Bag 100 pcs 0.8 80.00
960.00
Sticker Label 100 pcs 1 100.00
1,200.00
TOTAL 800.00 9,600.00

Computation of Raw Materials

Direct Raw Materials

Cost – amount of particulars / ingredients
Unit – converted measurement of total grams for every ingredient.
Pcs – amount that can produced for every kilo

To get the daily quantity

Multiply the grams/ml by the pcs that can be used in every kilo.
1000 x 2 = 2000.00 and so on…
To get the measurement by piece
Divide the grams/ml to the pcs of product
1000/448 = 2.23 and so on…

To get the unit per cost

Divide the cost to the grams/ml
220/1000 = 0.22 and so on…

To get the monthly amount

Multiply the unit cost to the quantity
0.22 x 48,000 = 10,560.00 and so on…

To get the annual amount

Multiply the monthly amount by 12
10,560.00 x 12 = 126,720.00 and so on….

Indirect Raw Materials

To get the quantity
Multiply the pcs produced to the operations day and divide it by 2
448 x 24 / 2 = 5,376 and so on…

To get the unit cost

Divide the cost of materials to the quantity
23/100 = 0.23 and so on…

To get the monthly amount

Multiply the quantity to the unit cost
5,376 x 2.82 = 15,160.32 and so on…

To get the annual amount

Multiply the monthly amount by 12
15,160.32 x 12 = 181,923.84 and so on…