Projected Cost of Malookies

Manufacturing Cost of Malookies

Direct Materials ₱ 634.06

Direct Labor 350.00

Factory Overhead

Depreciation Expense 7.85

Gasoline Expense 50.00

Utility Expense 50.00

Communication Expense 20.00

Indirect Materials 361.20

Total ₱1,468.41

Unit Cost (UC) = total cost of raw materials/ total quantity produced

Unit Cost (UC) = ₱ 1,468.41 / 70 packs (7 to 8 pieces)

= ₱ 20.97 / pack

Selling Price (SP) = (UC * 30%) + UC

= (20.84 * 0.30) + 20.97

= 6.29 + 20.97

= ₱ 27.26 / pack
 Particulars Quantity Price
Malookies
All-purpose Flour 2 and ¼ cups (280 g) ₱ 16.80
Baking Soda 1 teaspoon (6 g) 1.27
Baking Powder 1 teaspoon (5 g) 2.50
Cornstarch 1 and ½ teaspoons (5 g) 0.52
Salt ½ teaspoon (3 g) 0.14
Unsalted Butter ¼ cup (127.50 g) 39.66

Dark Brown Sugar ¾ cup (150 g) 16.21

Granulated Sugar ½ cup (100 g) 10.00

Egg 1 large 12.00

Vanilla Extract 1 teaspoon (2.5 ml) 10.75
Semi-sweet Chocolate Chips 1 cup (130 g) 42.64
Malunggay Leaves 10 g 2.50
Baking Paper 660 mm x 460 mm 4.70
₱154.99

Baking Paper 660 mm x 460 mm (10,000 mm) – Php 84

Baking Soda (250 g) - Php 53

Baking Powder (50 g) - Php 25

Butter (225g) - Php 70

Chips (250g) - Php 82

Vanilla (20 ml) - Php 43

Salt (250 g) - Php 11.90

Cornstarch (200 g) - Php 20.65

All Purpose Flour (500g) - Php 30

White Sugar (250 g) - Php 25

Dark Brown Sugar (370 g) -Php 40

Egg - Php 12
 Category Quantity Unit Price Prices

Zip Lock 50 pcs ₱ 3.44 ₱ 355.00

Labelling ( Coupon, 35 1.50 52.50

Glue, Ink)