Scribd
Upload
6 views4 pages

Entrep Products

The document outlines the weekly production costs for nachos, mais con yelo, and tequila highball, totaling 2,656.7 PHP, which translates to 10,626.8 PHP monthly. It details the ingredients, costs, and projected revenues, estimating a monthly income of 260,400 PHP and a net profit of 204,773.2 PHP after expenses. Additionally, it includes markup percentages for each product and salary expenses for employees.

Uploaded by

shelovekzel
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
6 views4 pages

Entrep Products

The document outlines the weekly production costs for nachos, mais con yelo, and tequila highball, totaling 2,656.7 PHP, which translates to 10,626.8 PHP monthly. It details the ingredients, costs, and projected revenues, estimating a monthly income of 260,400 PHP and a net profit of 204,773.2 PHP after expenses. Additionally, it includes markup percentages for each product and salary expenses for employees.

Uploaded by

shelovekzel
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 4

PRODUCTION COST

Table 1. shows the cost of products used in one week.

PRODUCT WEIGHT AMOUNT PRICE TOTAL COST


NACHOS
Nachos 500G 1PC/S 96.50 96.50
Onion N/A 2 PCS 7.5 15
Super Crunch 10G 1 PACK 12.70 12.70
Green
Magnolia Quick 160G 1PC/S 90.00 90.00
Melt
Taco Seasoning 40G 1 PC/S 47 47
Cheez Whiz 105G 1 PC/S 45.55 45.55
Regular
Tomato Paste 160G 1 PC/S 46.50 46.50
Cucumber N/A 3 PCS 10 30
Garlic N/A 2 PCS 7.5 15
Ground Beef 1KL N/A 350 350
TOTAL: 748.25 php
MAIS CON YELO
Angel Evaporada 360ML 1 PC/S 29.10 29.10
Milk/Liq.
Cowbell 208G 2 PCS 32.85 65.70
Condensada
White Sugar ¼ KL 1 PACK 22.85 22.85
Ram Cream Style 410G 2 PCS 41.20 82.40
Corn
Ram Whole 410G 2 PCS 41.20 82.40
Kernel Corn
TOTAL: 282.45 php
TEQUILA HIGHBALL
Sprite 1.5L 1 PC/S 65 65
Lime Juice 350ML 1 PC/S 47 47
Cordial
Lemon N/A 2 PCS 35 70
Tequila 700ML 1 PC/S 233 233
TOTAL: 415 PHP

TOTAL MAIN PRODUCT EXPENDITURES: 1,445.7 php

MATERIALS COST
Packaging 207 php
Utensils 50 php
TOTAL: 257 php
EXPENSES/UTILITIES COST
Gas 550 php
Water 154 php
Electricity 250 php
Transportation 75 php
TOTAL: 954 php

OVERALL: 2,656.7 PHP

Therefore, in one week, the total amount of money spent on ingredients, materials and
utilities is 2,656.7 php. If calculated based on a monthly basis, it would equal to 10,626.8 php.

COST

 Nachos – 748.25
 Mais con yelo – 282.45
 Tequila highball – 415
MARKUP

PRODUCT PURCHASE SELLING PESO PERCENTAGE


COST PRICE
NACHOS 149.65 (1 189 40.4 27%
serving)
MAIS CON 28.24 (1 30 1.76 6.23%
YELO serving)
TEQUILA 83 (1 glass) 113 30 36.14%
HIGHBALL
The table above represents the data; nachos at 189 PHP per serving, mais con yelo at
30 PHP per serving, and tequila highball at 113 PHP per serving.
FINANCIAL CONSIDERATION

The ingredients required to make a batch of nachos include 500g of nachos, 160g of
Magnolia Quick Melt cheese, 40g of taco seasoning, 105g of Cheez Whiz, 160g of tomato
paste, 1kg of ground beef, 2 pieces of garlic, 3 pieces of cucumber, and 2 pieces of onion. For
mais con yelo, the ingredients include 360ml of Angel Evaporada milk, 208g of Cowbell
Condensada, 1/4kg of white sugar, 410g of Ram Cream Style Corn, and 410g of Ram Whole
Kernel Corn. The tequila highball consists of 1.5L of Sprite, 350ml of lime juice cordial, 2 pieces
of lemon, and 700ml of tequila. The total cost for producing 2,250 servings in a month, including
expenses and utilities, is 10,626.8 PHP.

Producing 30 nachos, 25 mais con yelos and 20 tequila highballs each day, and by
selling nachos for 189.00 PHP per serving, mais con yelo for 30.00 PHP per serving, and
tequila highball for 113.00 PHP per serving, the projected daily revenue would amount to 8,680.
In total, if all 900 servings of nacho, 750 servings of mais con yelo, and 600 servings of tequila
highball were sold in one month, the projected monthly revenue would amount to 260,400 PHP.

The monthly salary for each of the 3 employees is 10,000 PHP, while the manager
receives 15,000 PHP, making the total salary expense 45,000 PHP per month. After deducting
salaries and operational costs, our net monthly profit is expected to be 204,773.2 PHP.

You might also like