Equipments

Equipment Name                          QTY                                         

Total Price                                                               
* Heavy duty Mixer                        1 20,000
Convection oven                              1                                           
33,000
*Hand Mixer                                                1 3,000
* Pans                                                                    9 1,200
* Wire whisk                                                  1 100
* Stainless bowl                                      4 350
* Loaf pan                                                  2 160
* Spatula rubber/ stainless                                    200
2                                                         
* Bread knife                                                1 80
* Scooper                                                          1 120
Chef’s Knife                                                  1                                           
200
* Rubber brush                                          1+1 40
Proofer/ towels                                        1/20                                           
250
* Ensaymada molder                      130 300
* Steamer                                                          1 700
*Cupcake pan                                          3    170
*Measuring cup                                        1 60
*Measuring spoon                                1 70
*Digital scale                                                1+1 100
Stove                                                                                                                                                             
1 230gas
*Rolling pin                                                            80
2
*Sealer                                                                        150
1
Rubber scraper                                              1                                           
60
Sifter                                                                                                                                                               
2 450
*White board                                                      1 260
Mamon molder 60
Heart shaped pan 200
Turning table 600
Ice cream scooper 150
3 rolling pins 150
Rags 200
Eco bag all about 65
1oz cupcake pan 355
1oz liner 135
Pastry bag 70
Tip filling nozzle 95
2oz cupcake liner 135
Saga siliconized 100
Hand soap 98
Paper towel 98
Electric fan 2nd hand 800
Tape and tape holder 135
Disposable keeper 49
Canister 3pcs 105
Dipper 12
Puto molder 150
Battery AAA AA 40
Timba 95
Slip mat 58
Kitchen towel 32
Heat pad 2pcs 58
Alcohol 99
Lighter 35
Daiso waltermart total 297
Mask 19
Hairnet 15
Apron 135
Total:            65,975

INGREDIENTS
INGREDIENT Name                    QTY Price
All purpose Flour                          6kg 330
Cake Flour                                            5kg 275
White Sugar                                          5kg 350
Corn Oil                                                          2L 238
*Instant yeast                            3packs                                                                         450
Salt                                                                        70
1kg
Cocoa                                                                500g 180
Brown sugar                                            2kg 120
Powdered sugar                                2.5kg 280
Potato/ potato starch                2kg 170
Lard                                                                        670
6kg
Egg                                                                2trays 260
Full cream milk                              4L 280
Vanilla                                                          2 418
bottles
*Almond nuts (sliced)          500g 315
*Walnut                                                        1.5kg 740
Chocolate callebaut              2.5kg 1400
*Butter                                                            1kg                                           
850
Cinnamon powder                        250g 180
Cream cheese                                2.5kg +225g 561+115
Cheddar cheese                        2.5kg 2pcs 530
Oyster sauce                                            .5L 130
Hoisin sauce                                              .5L 130
Star anise                                                  1pck 30
Pepper                                                            1pck 30
Pork/beef                                                    500g 150
Salted egg                                                  5 70
Vinegar 60
Chocolate chips                                  1kg 180
Baking soda                                      200g 40
Baking powder                                150g 125.00
Soy sauce                                                  1pck 50.00
Ube powder                                            1pck 95
Ube flavor                                          1bottle 251
Cling wrap 439
Cornstarch 60
Beryls chocolate 2packs 470

Ambiante 315
Riped banana 40
Patatas 110
Skim milk 134
Rolled oats 104
Dedicated coconut 192
Oven thermometer 538
Condensed milk 63.50
Corn oil 310
Magnolia cheese 496

Total amount :    13,394.50

PACKAGING
Packaging Size                              QTY Price
*6x9x3                                            200 *2400
12x12x8                    5pcs      90.00
8x4x3(loaf)                          20pcs 225
5x 6 3/4                  40pcs                        360
12x9x3                          10 370
Parchment paper                            100 350
Sticker label                                            200pcs 250
& 40pcs churros
6x9x2.      20pcs 342
Thin can 2pcs 110
Churros packaging 20pcs 136
Canister 1oz 180
Cupcake hole box 3oz 75

                  Total amount 4,888

Permits
Description Fee
DTI 530
Mayors Permit                                                         
-cedula                                     
BIR

Other expenses
Description Price
Rental fee 5000 x3    +1000
Gas 500
carwash 300
Service oven 1000
Service lipat 1800
Nagbuhat 500
Tricycle estante 150
Tricycle lores 150
Kitchen aid and stand 5,000
Ref delivery fee 150
total 19,400

Total = 105,227 permit expenses not yet included.

Divide into two : 52,613.00

Monthly rental - 5000

Monthly installment ref - 3,249.17
Helper salary - 6000
Rider salary - 4500

Carina abono   
e-Fan -800
Carwash -300
Trike -150
SM-607
Total = 1857