Scribd Logo
Upload

Welcome to Scribd!

  • Material Cost Estimate

    Uploaded by

    Alma Cortez
    27 views5 pages
    The document provides cost estimates for materials needed in different phases of mushroom production: 1) Potato agar dextrose media production with a net income of PHP 14,675 from selling 60 bottles at PHP 300 each and costs of PHP 1,525. 2) Mother spawn production with net income of PHP 3,554 from selling 60 bottles at PHP 100 each and costs of PHP 1,846. 3) Spawn production with net income of PHP 2,184 from selling 60 bottles at PHP 70 each and costs of PHP 1,596. 4) Fruiting bag production with net income of PHP 1,238 from selling 120 bags at PHP 30 each and costs of PHP 1,892. Cost

    Original Description:

    Original Title

    Material Cost Estimate.docx

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides cost estimates for materials needed in different phases of mushroom production: 1) Potato agar dextrose media production with a net income of PHP 14,675 from selling 60 bottles at PHP 300 each and costs of PHP 1,525. 2) Mother spawn production with net income of PHP 3,554 from selling 60 bottles at PHP 100 each and costs of PHP 1,846. 3) Spawn production with net income of PHP 2,184 from selling 60 bottles at PHP 70 each and costs of PHP 1,596. 4) Fruiting bag production with net income of PHP 1,238 from selling 120 bags at PHP 30 each and costs of PHP 1,892. Cost

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as docx, pdf, or txt
    27 views5 pages

    Material Cost Estimate

    Uploaded by

    Alma Cortez
    The document provides cost estimates for materials needed in different phases of mushroom production: 1) Potato agar dextrose media production with a net income of PHP 14,675 from selling 60 bottles at PHP 300 each and costs of PHP 1,525. 2) Mother spawn production with net income of PHP 3,554 from selling 60 bottles at PHP 100 each and costs of PHP 1,846. 3) Spawn production with net income of PHP 2,184 from selling 60 bottles at PHP 70 each and costs of PHP 1,596. 4) Fruiting bag production with net income of PHP 1,238 from selling 120 bags at PHP 30 each and costs of PHP 1,892. Cost

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as docx, pdf, or txt
    of 5

    Material Cost Estimate

    In Mushroom Production

    Material Costs for Potato agar Dextrose (PDA)


    60 Pcs Small Flat Bottles (F0)

    ITEMS QUANTITY UNIT *COST TOTAL VALUE


    PER ITEM
    1.Potatoes 1 Kg P90.00 P 90.00
    2.Distilled Water 4 L 70.00 280.00
    3.Gulaman Bar 12 pcs 17.00 204.00
    4.White Sugar 80 grms .1875 15.00
    5.Ketchup Bottle 60 pcs 5.00 300.00
    6.Cotton 1 pack 70.00 70.00
    7.Foil 1 roll 40.00 40.00
    8.Rubber Band 60 pcs .10 6.00
    9.Alcohol 1 bottle 30.00 30.00
    10.Denatured 1 bottle 40.00 40.00
    Alcohol
    11.Labor 1 pax 350.00 350.00
    12.Utilities 100.00 100.00
    *Prices may vary Depending on Total Amount 1,525.00
    Market value and inflation
    Gross Income (300.00 x 60 bottles) P 18,000.00
    Less:
    Expenses P 1,525.00
    10% Contamination Rate (60x10%=6x300) 1,800.00 3,325.00
    Net Income 14,675.00

    Cost/pc= 3,325/60
    = 55.41 or 55
    Material Cost for Mother spawn (F1)
    60Pcs Small Ketchup Bottles

    ITEMS QUANTITY UNIT *COST TOTAL VALUE


    PER ITEM
    1.Sorghum 9 Kg P 40.00 P 360.00
    2.PDA 1.5 pc 450.00 450.00
    3.Ketchup Bottle 60 pcs 5.00 300.00
    6.Cotton 1 pack 70.00 70.00
    7.Foil 1 roll 40.00 40.00
    8.Rubber Band 60 pcs .10 6.00
    9.Alcohol 1 bottle 30.00 30.00
    10.Denatured 1 bottle 40.00 40.00
    Alcohol
    11.Labor 1 pax 350.00 350.00
    12.Utilities 200.00 200.00
    *Prices may vary Depending on Total Amount 1,846.00
    Market value and inflation
    Gross Income (100 x 60 bottles) P 6, 000.00
    Less:
    Expenses P 1,846.00
    10% Contamination Rate (60x10%=6x100) 600.00 2,446.00
    Net Income 3,554.00

    Cost/pc = 2,446/60
    = 40.7 or 41
    Material Cost for Spawn (F2)
    60 Pcs Small Ketchup Bottles

    ITEMS QUANTITY UNIT *COST TOTAL VALUE


    PER ITEM
    1.Sorghum 9 Kg P 40.00 P 360.00
    2.Spawn F1 2 pc 200.00 200.00
    3.Ketchup Bottle 60 pcs 5.00 300.00
    6.Cotton 1 pack 70.00 70.00
    7.Foil 1 roll 40.00 40.00
    8.Rubber Band 60 pcs .10 6.00
    9.Alcohol 1 bottle 30.00 30.00
    10.Denatured 1 bottle 40.00 40.00
    Alcohol
    11.Labor 1 pax 350.00 350.00
    12.Utilities 200.00 200.00
    *Prices may vary Depending on Total Amount 1,596.00
    Market value and inflation
    Gross Income (70 x 60 bottles) P 4,200.00
    Less:
    Expenses P 1596.00
    10% Contamination Rate (60x10%=6x70) 420.00 2,016.00
    Net Income 2,184.00

    Cost/pc =2,016/60
    = 33.6
    Material Cost for Fruiting Bag
    120 Pcs Small Ketchup Bottles

    ITEMS QUANTITY UNIT *COST TOTAL VALUE


    PER ITEM
    1.Sawdust 4 sacks P 40.00 P 160.00
    2.Rice Bran 18 Kg. 15.00 270.00
    3.Brown Sugar 1 kg 40.00 40.00
    4.Agri lime 1 kg 25.00 25.00
    5.Spawn 5 bottle 70.00 2800.00
    6.Cotton 1 pack 70.00 70.00
    7.PP Bag 6x12 120 pcs 1.00 120.00
    8.PVC Neck 120 pcs 1.00 120.00
    9.Rubber Band 120 pcs .10 12.00
    10.Paper 1 bulk 25.00 25.00
    11.Alcohol 1 bottle 30.00 30.00
    12.Denatured 1 bottle 40.00 40.00
    Alcohol
    13.Labor 2 pax 500.00 500.00
    14.Utilities 200.00 200.00
    *Prices may vary Depending on Total Amount 1,892.00
    Market value and inflation
    Gross Income (30 x 120FB) P 3,600.00
    Less:
    Expenses P 1,892.00
    10% Contamination Rate (120x10%=12x30) 360.00 2,252.00
    Net Income 1,238.00

    Cost/pc =2252/120
    = 18.7 or 19
    Computation of Harvest:

    You might also like