Professional Documents
Culture Documents
Mini Task in Entrep - Paul Herson Rosanes
Mini Task in Entrep - Paul Herson Rosanes
Submitted by:
Paul Herson P. Rosanes
STEM 12-2
Submitted to:
Ms. Rhoda Espiloy
Subject Teacher
Budget Plan
Pandesal Business
Direct Cost
Raw Materials (50 kg flour) 1,372.00
Ingredients used for 50kg 682.75
Total Direct Cost 2,054.75
Indirect Cost
Labor cost (350/day) 350.00
Transportation cost 100.00
Water & electricity 55.00
Contingency cost (10% of direct cost) 205.47
Total Indirect Cost 710.47
Production Cost
Total Direct Cost 2,054.75
Add: Total Indirect Cost 710.47
Total 2,765.22
Total over the 3,620 pcs. yield 2765.22 / 3260
Production Cost per kilo 0.84
Production Cost per kilo 0.84
Add: 15% markup of production cost 0.13
Selling price per kilo 0.97
Market Price per Piece 1.00