Php/ml

F 0.8 3 4 4.8 8 10.4 20 40

PO 20 4.6 100 120 200 260 500 1000
Em 3 0.6 15 18 30 39 75 150
PGA 76.2 0.15 381 457.2 762 990.6 1905 3810
500 600 1000 1300 2500 5000
with 10% loss 450 540 900 1170 2250 4500

Php/ml with 10% 20ml PO 120ml PO 200ml PO 260ml PO 500ml PO 1000ml PO

F 0.8 3 3.3 2.64 15.84 26.4 34.32 66 132
PO 20 4.6 5.06 101.2 607.2 1012 1315.6 2530 5060
Em 3 0.6 0.66 1.98 11.88 19.8 25.74 49.5 99
PGA 76.2 0.15 0.165 12.573 75.438 125.73 163.449 314.325 628.65
COST 118.393 710.358 1183.93 1539.109 2959.825 5919.65
Php/ml 1.315478 1.315478 1.315478 1.315478 1.315478 1.315478

Php/ml Php/ 5ml Php/ 10ml Php/ 15ml Php/ 30ml Php/ 50ml Php/ 55ml Php/ 60ml Php/ 85ml Php/ 100ml
1.32 6.58 13.15 19.73 39.46 65.77 72.35 78.93 111.82 131.55

Packaging (option 1) Packaging (option 2) Packaging (option 1) Packaging (option 2)

bottle (10) 10 bottle 10 bottle (50) 40 bottle
box 10 box 10 box 25 box
sticker 2 plastic wrap 2 shredded paper 5 plastic wrap
plastic wrap 2 sticker 2 plastic wrap 2 paper bag
paper bag 10 paper bag paper bag 10 sticker
sticker 2
34 24 84

Packaging (option 1) Packaging (option 2) Packaging (option 1) Packaging (option 2)

bottle chanel (30) 35 bottle chanel (30) 35 bottle frosted(85) bottle
box 25 box 10 box box
shredded paper 5 plastic wrap 2 plastic wrap 2 plastic wrap
plastic wrap 2 paper bag 10 paper bag 10 paper bag
paper bag 10 sticker 2 paper bag sticker
sticker 2 sticker 2
79 59 14
 % Php/ml
5 0.5
10 0.78
15 1.05
20 1.32
25 1.59

1000ml PO

Packaging (option 2)
40
10
2
10
2

64

Packaging (option 2) Packaging (option 1) Packaging (option 2)

20 bottle (100) bottle 20
10 box box 10
2 shredded paper 5 plastic wrap 2
10 plastic wrap 2 paper bag 10
2 paper bag 10 sticker 2
sticker 2
44 19 44
 Complete Packaging Incomplete Packaging (w/o box
10ml 30ml 50ml 85ml 100ml 10ml
Scent 13.15 39.46 65.77 111.82 131.55 Scent 13.15
Incomplete Packaging
Complete Packaging (w/o box and paper
24 59 64 44 44 bag) 10
Material Cost 37.15 98.46 129.77 155.82 175.55 Material Cost 23.15
Labor 11.14643 29.5393 38.93217 46.74468 52.66433 Labor 6.946433
Mark up 4.830121 12.80036 16.87061 20.25603 22.82121 Mark up 3.010121
Profit 10.62627 28.1608 37.11533 44.56326 50.20666 Profit 6.622266
Vat 5.100608 13.51718 17.81536 21.39037 24.0992 Vat 3.97336
Total assumed cost 68.86 182.48 240.51 288.77 325.34 Total assumed cost 43.71
70 180 240 290 325
50

shared profit 5.313133 14.0804 18.55767 22.28163 25.10333 3.311133

FOR WHOLESALE FOR WHOLESALE

total LM 48.30 128.00 168.71 202.56 228.21 total LM 30.10
PROFIT 3.864097 10.24029 13.49648 16.20482 18.25697 PROFIT 2.408097
MARK UP 4.83 12.80 16.87 20.26 22.82 MARK UP 3.01
Vat 5.100608 13.51718 17.81536 21.39037 24.0992 Vat 3.97336
Total
Total wholesalers wholesalers
cost 62.10 164.56 216.89 260.41 293.39 cost 39.49

Complete Packaging Incomplete Packaging (w/o box

10ml 30ml 50ml 85ml 100ml 10ml

retailers price 70 180 240 290 325 50

shared profit 5.313133 14.0804 18.55767 22.28163 25.10333 0 0 3.311133

Total
Total wholesalers wholesalers
cost 62.10 164.56 216.89 260.41 293.39 cost 39.49
omplete Packaging (w/o box and paper bag) Incomplete Packaging (w/ box but w/o paper bag)
30ml 50ml 85ml 100ml 10ml 30ml 50ml 85ml
39.46 65.77 111.82 131.55 Scent 13.15 39.46 65.77 111.82
Incomplete
Packaging (w/o
40 45 20 20 paper bag) 16 50 55 30
79.46 110.77 131.82 151.55 Material Cost 29.15 89.46 120.77 141.82
23.8393 33.23217 39.54468 45.46433 Labor 8.746433 26.8393 36.23217 42.54468
10.330363 14.40061 17.13603 19.70121 Mark up 3.790121 11.63036 15.70061 18.43603
22.726799 31.68133 37.69926 43.34266 Profit 8.338266 25.5868 34.54133 40.55926
13.63608 19.0088 22.61956 26.0056 Vat 5.00296 15.35208 20.7248 24.33556
150.00 209.10 248.82 286.06 Total assumed cost 55.03 168.87 227.97 267.69

160 220 260 300 60 170 230 270

11.3634 15.84067 18.84963 21.67133 12.7934 17.27067 20.27963

16
FOR WHOLESALE FOR WHOLESALE
103.30 144.01 171.36 197.01 total LM 37.90 116.30 157.01 184.36
8.2642907 11.52048 13.70882 15.76097 PROFIT 3.032097 9.304291 12.56048 14.74882
10.33 14.40 17.14 19.70 MARK UP 3.79 11.63 15.70 18.44
13.63608 19.0088 22.61956 26.0056 Vat 5.00296 15.35208 20.7248 24.33556
Total
wholesalers
135.53 188.94 224.82 258.48 cost 49.73 152.59 205.99 241.88

omplete Packaging (w/o box and paper bag) Incomplete Packaging (w/ box but w/o paper bag)
30ml 50ml 85ml 100ml 10ml 30ml 50ml 85ml

160 220 260 300 60 170 230 270

11.3634 15.84067 18.84963 21.67133 0 0 0 12.7934 17.27067 20.27963

Total
wholesalers
135.53 188.94 224.82 258.48 cost 49.73 152.59 205.99 241.88
o paper bag)
100ml
131.55

30
161.55
48.46433
21.00121
46.20266
27.7216
304.94

310

23.10133

210.01
16.80097
21.00
27.7216

275.54

o paper bag)
100ml

310

23.10133

275.54
Amber glass
60ml 24
120ml 28
250ml
500ml 49
1L
 Complete Packaging Incomplete Packaging (w/o box
10ml 30ml 50ml 85ml 100ml 10ml
Retail Price 70 180 240 290 325 Retail Price 50

shared profit 5.313133 14.0804 18.55767 22.28163 25.10333 shared profit 3.311133

FOR WHOLESALE FOR WHOLESALE

total LM 48.30 128.00 168.71 202.56 228.21 total LM 30.10
PROFIT 3.864097 10.24029 13.49648 16.20482 18.25697 PROFIT 2.408097
MARK UP 4.83 12.80 16.87 20.26 22.82 MARK UP 3.01
Vat 5.100608 13.51718 17.81536 21.39037 24.0992 Vat 3.97336
Total
Total wholesalers wholesalers
cost 62.10 164.56 216.89 260.41 293.39 cost 39.49
omplete Packaging (w/o box and paper bag) Incomplete Packaging (w/ box but w/o paper bag)
30ml 50ml 85ml 100ml 10ml 30ml 50ml 85ml
160 220 260 300 Retail Price 60 170 230 270

11.3634 15.84067 18.84963 21.67133 shared profit 12.7934 17.27067 20.27963

16
FOR WHOLESALE FOR WHOLESALE
103.30 144.01 171.36 197.01 total LM 37.90 116.30 157.01 184.36
8.2642907 11.52048 13.70882 15.76097 PROFIT 3.032097 9.304291 12.56048 14.74882
10.33 14.40 17.14 19.70 MARK UP 3.79 11.63 15.70 18.44
13.63608 19.0088 22.61956 26.0056 Vat 5.00296 15.35208 20.7248 24.33556
Total
wholesalers
135.53 188.94 224.82 258.48 cost 49.73 152.59 205.99 241.88
o paper bag)
100ml
310

23.10133

210.01
16.80097
21.00
27.7216

275.54