Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

YAKAP AT HALIK MULTI-PURPOSE COOPERATIVE BATANGAS 2

Purok 4, Brgy. Bagumbayan, Tanauan City, Batangas


CDA Reg No. 9520-04001256
CIN-0105040317
Tax Exempt – Coop-000118-14-RR-09-RDO-059
Mob.: +63 909 963 9727 Email: yandhmpcb2@yahoo.com
Sample Costing

Costing
Amount Price (as of Nov 11, 2023)
Pork Kasim/Giniling 2 kg ₱ 500.00
Garlic ₱ 10.00
Salt and Pepper ₱ 3.00
Cornstarch ₱ 5.00
Liquid Seasoning ₱ 26.00
Soy Sauce ₱ 7.50
Paprika ₱ 15.00
Sugar ₱ 18.00
Hog Casing ₱ 85.00
Butcher's twine ₱ 5.00
Total ₱ 674.50

Labor Cost ₱ 100.00 (50 each person per 2 kg)


Electric Cost ₱ 20.00
Plastic ₱ 20.00

Grand Total ₱ 814.50

**Each piece weigh approx 50g


No of longganisa produced: 52
Capital per piece: ₱ 15.66

Sales:
Capital Selling Price Net profit Packs
100 g ₱ 31.33 ₱ 45.00 ₱ 13.67 26
225 g ₱ 62.65 ₱ 90.00 ₱ 27.35 11.56
450 g ₱ 125.31 ₱ 170.00 ₱ 44.69 5.78

Total Net Profit If in 225 g: ₱ 316.12


If in 450 g: ₱ 258.32

If:
4 kg of pork per day: For 30 days:
225 g pack: ₱ 632.24 225 g pack: ₱ 18,967.29
450 g pack: ₱ 516.64 450 g pack: ₱ 15,499.29

5 kg of pork per day:


225 g pack: ₱ 790.30 225 g pack: ₱ 23,709.12
450 g pack: ₱ 645.80 450 g pack: ₱ 19,374.12

10 kg of pork per day:


225 g pack: ₱ 1,580.61 225 g pack: ₱ 47,418.23
450 g pack: ₱ 1,291.61 450 g pack: ₱ 38,748.23

Prepared by:

Jiro Vince Allen L. Marinay

You might also like