Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

RAW Material Cost

Cost of Ingredients € Per kg € Per g


Chocolate 8 0.008
Butter 4 0.004
Sugar 1 0.001
Flower 0.35 0.00035
Other Ingredients 1.5 0.0015

Supreme Crisp Biscuit Tropical Chocolate Biscuit


Quantity (g) Cost (€) Quantity (g) Cost (€)
Chocolate 200 1.6 200 1.6
Butter 150 0.6 250 1
Sugar 250 0.25 150 0.15
Flower 250 0.0875 250 0.0875
Other Ingredients 150 0.225 150 0.225
Total Cost 1 Kg 2.7625 3.0625

Cost of labour per labour hour 25


Supreme Crisp Tropical Chocolate Subline Rolls
Labour Hour per kg 0.09 0.08 0.12

Total Production Capacity in


machine hours 11520
Supreme Crisp Tropical Chocolate Subline Rolls
Machine Hour per kg 0.16 0.12 0.13

Cost of Power & Supplies


Supreme Crisp Tropical Chocolate Subline Rolls
Per Machine Hour 3 2 2.5

Cost of Maintenance per hour 19


Total Maintenance hour 1750
Annual Depreciation 134000
General Adminstration Cost 16300
Rent 30000
ManagemenT Fees 48760
Distribution Cost 18450
Selling Cost 7800
Shareholders Capital 12500000
Outstanding Debt 1100000
Current Tax Rate 39%
Subline Rolls Biscuit
Quantity (g) Cost (€)
50 0.4
250 1
200 0.2
250 0.0875
250 0.375
2.0625
Supreme Crisp Tropical Chocolate Subline Rolls
Direct Cost
Raw Material per kg 2.7625 3.0625 2.0625
Labour cost per kg 2.25 2 3
Cost of Power and
other supplies 0.48 0.24 0.325

Overhead
CP1
Maintenance 0.46 0.35 0.38
Depreciation 1.86 1.40 1.51

CP2
General Admin 0.21 0.19 0.28
Rent 0.39 0.34 0.51
Management 0.63 0.56 0.84

Total 9.04 8.13 8.90

You might also like