![Perfume-Making Template (Aug. 2018) [PDF]](https://pdfs.asia/img/200x200/perfume-making-template-aug-2018.jpg)
5 0 517 KB
Basic Fragrance Formulations Ingredients (% Volume)
Eau de Parfum Eau de Toilette Eau de Cologne
Body Splash
Aftershave
15 - 25
8 – 15
3-8
2-4
1-3
0.5 – 0.8
0.4 – 0.5
0.4 – 0.5
0.4 – 0.5
0.4 – 0.5
2-4
2-4
2-4
2-4
2-4
Alcohol (perfume grade)
75 - 85
70 - 80
65 - 75
60 - 65
55 - 65
Distilled Water
to 100
to 100
to 100
to 100
to 100
Fragrance Oil Fixative (liquid) Dipropylene Glycol (DPG )
Note: - When changing the concentration of the fragrance oil, it's either or both the PGA & water must be adjusted. - When changing the type of fragrance to make, the Fixative must be adjusted based on the Formulation Table.
Sample Formulation Ingredients (ml)
Eau de Parfum Eau de Toilette Eau de Cologne
Body Splash
Aftershave
Fragrance Oil
15ML
10ML
5ML
3ML
2ML
Fixative (liquid)
0.6ML
0.5ML
0.5ML
0.5ML
0.5ML
Dipropylene Glycol (DPG )
3ML
3ML
3ML
3ML
3ML
Alcohol (perfume grade)
75ML
70ML
65ML
60ML
55ML
Distilled Water
6.4ML
16.5ML
26.5ML
33.5ML
39.5ML
100ML
100ML
100ML
100ML
100ML
TOTAL ** .6 = 12 drops
Fragrance oils that are sensitive to water · Issey Miyake (men)
· Bvlgari Blu (men & women)
· Light Blue by Dolce & Gabbana (women & men)
· Fahrenheit by Christian Dior (men)
· Green Tea by Elizabeth Arden (women)
· Willow Chamomile by BBW (women)
· ALL VICTORIA’S SECRET OILS (women) · Dune by Christian Dior (women) · Eau de Printemps by YSL (women) · Summer Fruit & Jasmine by BBW (women)
Note: When the solution gets cloudy, just increase the PGA. For example, with 15% concentration of fragrance oil, PGA must be at least 80%.
PERFUME-MAKING TEMPLATE Instruction: Fill up the blue cells.
FORMULATION Based from the formulation table, give the percentage of each ingredient: Fragrance Oil Fixative Dipropylene glycol (DPG) Perfume-grade Alcohol (PGA) Distilled Water Total
15 0.6 3 75 6.4 100
% % % % % %
BATCH SIZE Option 1 - Step by Step 1A - with given volume of fragrance oil How many fragrance oil are you going to blend (ml)? 173 ml Then, you will be needing the following ingredients: Fragrance oil 15% 173.0 ml Fixative 6.9 ml Dipropylene glycol (DPG) 34.6 ml Perfume-grade Alcohol (PGA) 865.0 ml Distilled Water 73.8 ml Total 1,153.3 ml 1B - with given total volume of output How many do you want to produce? To get the total volume that you want to produce, indicate the ff: Size of bottle sprayer (ml): 50 1 Number of bottles (pieces): Then, you will be needing the following ingredients: Fragrance oil 15% Fixative Dipropylene glycol (DPG) Perfume-grade Alcohol (PGA) Distilled Water Total volume
1000 7,500.0 300.0 1,500.0 37,500.0 3,200.0 50,000.0
ml ml ml ml ml ml
Option 2 - with premixed solvents 1A - with given volume of fragrance oil How many fragrance oil are you going to blend (ml)? 120 ml Then, you will be needing the following ingredients: Fragrance oil 15% 120.0 ml Premixed solvents (Fixative/DPG/PGA) 628.8 ml Water 51.2 ml 800.0 ml 1B - with given total volume of output How many do you want to produce? To get the total volume that you want to produce, indicate the ff: Size of bottle sprayer (ml): 50 Number of bottles (pieces): Then, you will be needing the following: Fragrance oil 15% Premixed solvents (Fixative/DPG/PGA) Water Total volume
1000 7,500.0 39,300.0 3,200.0 50,000.0
ml ml ml ml
COSTING Cost of Content Indicate the bottle size and cost of each ingredient: Bottle size (ml) Fragrance Oil 15% 250 Fixative 30 Dipropylene glycol (DPG) 120 Perfume-grade Alcohol (PGA) 1000
Actual Costof
Cost ₱1,207.20 ₱145.40 ₱72.70 ₱212.10
Cost/ml ₱4.83 ₱4.85 ₱0.61 ₱0.21
₱100.00 ₱72.43 ₱2.91 ₱1.82 ₱15.91
ml
Distilled Water
1000 Total
₱20.00
₱0.02 1,657.40
₱0.13 ₱93.19 Cost/ml ₱0.93
Do It Yourself (DIY) vs Premix With DIY: 15% of FO and buying If the cost of 250-ml Premix is fragrance, you have saved Cost of Finished Product Cost of the content per ml: Size of bottle sprayer (ml):
250 ml fragrance oil at a cost of ₱1,207.20 , the cost/ml is ₱0.93 ₱425.00 , its cost per ml is ₱1.70 . Thus, if you blend your own ₱192.02 when compared to buying 1 bottle/s of Premix.
₱1.70
Paper sticker
110.30
10
Clear sticker
132.30
Indicate also the cost of packaging materials: Content ₱17.00 Bottle ₱10.00 Box Label Cost of finished product
₱3.10 ₱2.21 ₱32.31
Label Cost of label per sheet: No. of labels per sheet:
₱132.30 60
How many bottles you want to make? 100 So, your total product cost is ₱3,230.50
RETURN ON INVESTMENT (ROI) / PROFITABILITY Pricing: Indicate the different price options: Suggested Retail Price SRP
Cost of finished product:
32.31
Dealers' Price (DP) ₱50.00
Special DP
₱40.00
₱80.00
Regular DP
Gross Profit
₱47.70
Gross Profit
₱17.70
Gross Profit
₱7.70
ROI
148%
ROI
55%
ROI
24%
Projected Sales Indicate how many bottles of
10
ml you would like to sell: Gross Profit
Less: Expense
Net Profit
SRP
100
bottles will give a profit of
₱4,769.50
₱500.00
₱4,269.50
Regular DP
100
bottles will give a profit of
₱1,769.50
₱500.00
₱1,269.50
Special DP
100
bottles will give a profit of
₱769.50
₱500.00
₱269.50
Dealer's Profitability Indicate how many bottles of
10
ml you would like to sell to dealers:
Regular DP
100
bottles will give a profit of
₱3,000.00
with mark-up of
60%
Special DP
100
bottles will give a profit of
₱4,000.00
with mark-up of
100%
Selling Refill Only Give the cost of content per ml: Php
₱1.48
If the SRP per ml is Php
₱3.00
Indicate the bottle size:
10
The product cost is If the price with packaging is
₱80
₱14.80
and refill price is P
Author:
MILES PANGAN Sales & Operations Manager 0917-6260150 [email protected]
orders will give a profit of Php
103%
ml
and then you earn
Sales Projection: 100
, the mark up is
₱15.20 30
Gross Profit 1,300.00
, the client has a savings of ₱50 Less: Expense ₱500.00
Prepared for: Chemworld Fragrance Factory a division of Chemworld Marketing Corp. 4F Executive Bldg. Sen. Gil Puyat Ave. Cor. Makati Ave.
Net Profit ₱800.00
STARTER KIT A (DO IT YOURSELF)
STARTER KIT B (PREMIX)
STARTER KIT C (ECONO KIT)
Description
Size
Qty
Price
TOTAL
Description
Size
Qty
Price
TOTAL
Description
Size
Qty
Price
TOTAL
Graduated Cylinder
10ml
1
286.70
286.70
Graduated Cylinder
10ml
1
286.70
286.70
Beaker
100ml
1
242.60
242.6
Graduated Cylinder
100ml
1
606.40
606.40
Beaker
100ml
1
242.60
242.60
Regular Premix Perfume
250ml
2
404.25
808.5
6mmx12"
1
55.10
55.10
Regular Premix Perfume
5
425.00
2,125.00
Glass Crimp Pen
17.75
355
250ml
1
242.60
242.60
Plastic Pen
31.5
315
1
209.50
209.50
Vials (Testers)
2,139.00 49.50
10
250ml
15.50 3.30
Imee Bottle
Erlenmeyer Flask
138 15
10ml 5ml
20
Beaker
250ml 10ml
Box - Imee
5ml
10
2.9
29
Fixative
30ml
1
145.40
145.40
2ml
20
3.15
63
1
72.70
72.70
132.30 1,102.50
Vial
120ml
1 FREE
132.30
Dipropylene Glycol
Label sheet COMPREHENSIVE MANUAL
Label
page
1
105
105
Perfume Grade Alcoho
1 Liter
1
212.10
212.10
SEMINAR FEE
FREE
Fragrance Oils
30ml
4
253.60
1,014.40
TOTAL COST
Amber Bottle
250ml
4
19.70
78.80
TOTAL INVESTMENT
Clear Tube
10ml
80
10.00
800.00
SAVINGS
Perfume box
10ml
80
3.10
248.00
SELLING PRICE PER PIECE
Vials (Testers)
2ml
22
3.30
72.60
PROJECTED INCOME
sheet
1
132.30
132.30
COST OF FIXED ASSETS
Stirring Rod
Clear Sticker Label COMPREHENSIVE MANUAL
FREE
SEMINAR FEE
FREE
1,102.50 500.00
TOTAL COST
5,779.10
3,864.00
TOTAL INVESTMENT
1,915.10
SAVINGS SELLING PRICE PER PIECE
PROJECTED INCOME
10ml
80.00
PROJECTED SALES
6,400.00 2,536.00
2ml
500.00 6,577.60
TOTAL ACTUAL COST 1,918.10 Savings
Less:
35%
4,410.00
668
TOTAL INVESTMENT
1,250
2,167.60 10ml
80.00
PROJECTED SALES
11,040.00 6,630.00
529.30
PROJECTED SALES Glass Crimp Pen
20
Imee Bottle
10 Net Income
100
2,500 2,000
50
500
100%
1,250
REFORMULATION OF PREMIX Instruction: Fill up the blue cells.
Premix
To increase level of FO
To decrease level of FO
(Just change the % of FO.
(Just change the % of FO & PGA)
(Standard)
Add PGA for clarity if needed.)
Ingredients
Add:
FO Fixative DPG PGA Water
15%
37.5 1.5 7.5 187.5 16.0 250.0
Total Volume
20%
ml ml ml ml ml ml
add: FO
50 1.5 7.5 187.5 16.0 262.5
12.5 ml
ml
5%
37.5 1.5 7.5 487.5 216.0 750
ml ml
25.0 ml
ml
65%
ml
37.5 ml 287.5 ml
ml
add: FO & PGA Total
Total
ml ml ml ml ml ml
Add:
300.0 ml 200.0 ml 500.0 ml
Costing (Give the cost of Premix)
(Give the bottle size and cost of Premix,
(Give the cost of Premix, PGA & water)
FO and PGA.)
425.00 1.70
Premix Cost/ml
Premix FO Actual Cost (w/o add'l PGA) Php Cost of Add'l. PGA Actual Cost (w/ add'l PGA) Php No add'l. PGA: If + PGA:
Cost/ml (Php) Cost/ml (Php)
425.00 72.68 497.68 5.30 502.98
Premix PGA H2O Actual Cost (Php)
1.90 1.75
Cost/ml (Php)
425.00 63.63 4.00 492.63
0.66
FO - fragrance oil
ml
PGA - perfume-grade alcohol DPG - dipropylene glycol
Author:
MILES PANGAN Sales & Operations Manager 0917-6260150 [email protected]
Cost
Cost/ml
ml
Cost
Cost/ml
FO
120
697.70
5.81
PGA
1000
212.10
0.21
PGA
1000
212.10
0.21
H2O
1000
20.00
0.02
Prepared for: Chemworld Fragrance Factory a division of Chemworld Marketing Corp. 4F Executive Bldg. Sen. Gil Puyat Ave. Cor. Makati Ave.
Chemworld Fragrance Factory PERFUMERS CLUB MEMBERSHIP PERFUMERS CLUB Membership Card: Php 500.00 DISCOUNTS - Get 10% to 20% outright discount on your purchases. Bracketing
Purchase
Sample Values
% Discount
Purchase
Discount
2,500 - 49,999
10%
3,500
350.00
50,000 - 99,999
12%
75,000
9,000.00
20%
100,000
20,000.00
100,000 - above
Terms & Conditions: a. NO CARD, NO DISCOUNT Policy is strictly implemented. b. Discounts apply in any of the existing branches. c. Membership is valid for 1 year. Renewal of the membership is Php 250.00. d. There's a maximum of 2 transactions per day per client to avail the discount. e. A member can apply for multiple membership accounts. f. Maximum of 3 representatives reflected in the Member's Application Form are allowed to use the member's card, but they must bring a valid ID. The card is strictly non-transferable. g. Replacement card for a lost/damaged card is Php 250.00.
LINEN SPRAY/ROOM SPRAY:
Perfumed Lotion Base or Perfumed Cream Base:
600 ml - Perfume Grade Alcohol
-1 liter of Lotion Base (Body) /Cream Base (Face and Neck)
370 ml - water
-add 5 to 15ml of fragrance/essential oil
30ml - Your choice of Fragrance oil/Aromatherapy oil
-add 10g Kojic Acid (1% to consider as skin whintening ingredient)
(Then Mix well, you can also add colorant to make it more attractive)
-add some drop of perfume grade colorant to make it more attractive.
Body Wash/Shampoo or Liquid Hand Soap:
(optional) · Add 5-10ml glycerine (if you want it to have more ingredients of moisturizers)
Liquid hand soap (1 gallon @ 300.00 each) Body wash/Shampoo (1 gallon @ 350.00) Add 6ml - your choice of Fragrance oil/Aromatherapy oil. (Then Mix well, you can also add colorant to make it more attractive)
· Add 5-10ml carbomer (if you want it to become thicker) · Add 5-10ml of Shea Butter/ Argan Oil/ Sweet Almond Oil/Grapeseed Oil/Virgin Coconut Oil
MASSAGE OIL Glycerin Transparent Soap Base Glycerin transparent soap base is used for the manufacture of clear cleansing bars. It offers emollient properties due to glycerine component, combined with excellent foaming ability and pleasant skin feel. Transparent cleansing bars are often viewed as pure and natural due to their aesthetic impact.
1L carrier oil 5-15ml ng Essential/Fragrance Oil
PERFUMED HAND SANITIZER Cleansing bars can be produced easily by melting the base and pouring it into moulds. Various additives, dyes and fragrances can be added to the melted product prior to pouring into moulds which are then cooled at room temperature.
1 L Hand Sanitizer 2ml Essential Oil/Fragrance Oil
Technical Specifications: Clear transparent block
1Gallon Hand Sanitizer
Low base odour
6ml Essential Oil/Fragrance Oil
Biodegradable Very good rinsability
(optional)
No allergenic substances
-add some drop of perfume grade colorant to make it more attractive.
Solidifies at 25°C Melting temperature: 65°C Packaging: 5 kilos blocks, 25 kilos per carton
NATURAL INSECT REPELLENT
Examples of formulation:
1 Liter Lotion Base
Perfumed Antibacterial transparent cleansing bars.
50ml Natural Insect Repellent
A. Transparent Soap Base : 98.00 % Perfume : 1.00 %
(Optional):
Triclosan: 1.00 %
Add 20ml either of the ff. Essential Oil (to enhance its scent)
B. Transparent Soap Base : 97.50 %
· Citronella Oil
Perfume : 1.00 %
· Peppermint Oil
Tea tree oil : 1.50 %
· Eucalyptus Oil · Lemon Grass Oil
Procedure: 1. Melt the soap base and pour the melted soap into moulds.The transparent soap base should be completely melted with the help of a heating bath by gently heating and stirring up to a maximum temperature of 75°C. 2. Maintain the temperature at about 70°C and slowly add the dyes, the perfume and additives with stirring. 3. Pour slowly into moulds avoiding aeration. 4. Allow to solidify in the moulds.
REED DIFFUSER OIL 70% Reed Diffuser Base 30% Essential Oil/Fragrance Oil
Miles Pangan 0917-6260150
FORMULATION, COSTING & PROFITABILITY You may edit the blue cells.
15% FO - PREMIXED PERFUME Premix Bottles Boxes Labels
Cost Per Bottle Content Bottle Box Label Total Cost
UOM 250 10 1 60
ml ml pc labels
Quantity 1 25 25 1
SRP ₱425.00 ₱10.00 ₱3.10 ₱110.30
Amount ₱425.00 ₱250.00 ₱77.50 ₱110.30 ₱862.80
Sales Projection (with bottle sprayer) Selling Price ₱80.00 1 Qty. ₱80.00 Sales ₱31.94 Cost ₱48.06 Gross Profit 150% ROI
10 ml ₱17.00 ₱10.00 ₱3.10 ₱1.84 ₱31.94
5% NATURAL INSECT REPELLENT LOTION Quantity (ml)
Ingredients NIR Lotion base
100.0 2,000 2,100
Packaging Bottles Labels
UOM
SRP
Quantity
120 ml 1,000 ml
₱1,102.50 ₱165.40
1 2
100 ml 30 pc
₱15.50 ₱110.30
10 1
1 gal. = 3,800ml
Grand Total Cost Per Bottle Cost/ml Content Bottle Label Total Cost
100 ml ₱0.60 ₱59.50 ₱15.50 ₱3.68 ₱78.68
Sales Projection (with bottle sprayer) Selling Price ₱130.00 10 Quantity ₱1,300.00 Sales ₱786.79 Cost ₱513.21 Gross Profit
65%
ROI
FO/EO =
1.0% of Base Quantity (ml)
Ingredients FO / EO Lotion base
10.00 1,000 1,010
Packaging Bottles Labels
BODY LOTION / FACIAL CREAM UOM
SRP
30 ml 1,000 ml
1 1 1,000
50 ml 36 pc
FO - fragrance oil
₱253.60 ₱165.40
Quantity
₱8.80 ₱110.30
20 1
1 gal. = 3,800ml
Grand Total
EO - essential oil
Cost Per Bottle Cost/ml Content Bottle Label Total Cost
FO/EO =
50 ml ₱0.25 ₱12.37 ₱8.80 ₱3.06 ₱24.24
Sales Projection (with bottle sprayer) Selling Price ₱45.00 20 Quantity ₱900.00 Sales ₱484.74 Cost ₱415.26 Gross Profit 86% ROI
0.4% of Base
BODY WASH & SHAMPOO / LIQUID HAND SOAP
Quantity (ml)
Ingredients FO / EO BWS / LHS
15.2 3,800 3,815
Packaging Bottles Labels FO - fragrance oil
SRP
Quantity
30 ml 3,800 ml
₱253.60 ₱385.90
1 1
250 ml 20 pc
₱27.60 ₱110.30
15 1
1 gal. = 3,800ml
Grand Total
EO - essential oil
Cost Per Bottle Cost/ml Content Bottle
UOM
250 ml ₱0.13 ₱33.71 ₱27.60
Sales Projection (with bottle sprayer) Selling Price ₱110.00 15 Quantity ₱1,650.00 Sales
₱5.52 ₱66.82
Label Total Cost
FO/EO =
0.5% of Base Quantity (ml)
Ingredients FO / EO Hand Sanitizer
5.0 1,000 1,005
Packaging Bottles Labels FO - fragrance oil
Cost Gross Profit ROI
₱1,002.32 ₱647.68 65%
HAND SANITIZER UOM
SRP
Quantity
30 ml 1,000 ml
₱253.60 ₱204.00
1 1
50 ml 20 pc
₱8.40 ₱105.00
20 1
1 gal. = 3,800ml
Grand Total
EO - essential oil
Cost Per Bottle Cost/ml Content Bottle Label Total Cost
FO/EO =
50 ml ₱0.25 ₱12.25 ₱8.40 ₱5.25 ₱25.90
1.5% of Base Quantity (ml)
Ingredients FO / EO Carrier Oil
15.0 1,000 1,015
Packaging Bottles Labels FO - fragrance oil
MASSAGE OIL UOM
SRP
Quantity
30 ml 1,000 ml
₱97.10 ₱218.40
2 1
50 ml 20 pc
₱8.40 ₱110.30
20 1
1 gal. = 3,800ml
Grand Total
EO - essential oil
Cost Per Bottle Cost/ml Content Bottle Label Total Cost
Sales Projection (with bottle sprayer) Selling Price ₱45.00 20 Quantity ₱900.00 Sales ₱518.04 Cost ₱381.96 Gross Profit 74% ROI
50 ml ₱0.26 ₱13.15 ₱8.40 ₱5.52 ₱27.07
Sales Projection (with bottle sprayer) Selling Price ₱40.00 20 Quantity ₱800.00 Sales ₱541.30 Cost ₱258.70 Gross Profit 48% ROI
FO/EO =
3.0%
LINEN / ROOM SPRAY
Quantity (ml)
Ingredients FO / EO PGA Distilled Water
UOM
30.0 600 370 1,000
Packaging Bottles Labels FO - fragrance oil
SRP
Quantity
30 ml 1,000 ml 1,000 ml
₱97.50 ₱212.10 ₱20.00
1 1 1
250 ml 20 pc
₱27.60 ₱110.30
4 1
1 gal. = 3,800ml
EO - essential oil
PGA - perfume-grade alcohol Cost Per Bottle Cost/ml Content Bottle Label Total Cost
FO/EO =
250 ml ₱0.23 ₱58.04 ₱27.60 ₱5.52 ₱91.16
1.0% of Base Quantity (ml)
Ingredients FO / EO Glycerine Soap
100.0 10,000 10,100
Packaging Box Labels FO - fragrance oil
TRANSPARENT GLYCERINE SOAP UOM
SRP
120 ml 10,000 grm
₱97.50 ₱2,205.00
100 grm 10 pc
₱5.50 ₱110.30
Quantity
4 1
100 1
1 gal. = 3,800ml
Grand Total
EO - essential oil
Cost Per Bottle Cost/ml Soap Box Label
PGA 60% Grand Total Distilled Water 37% Sales Projection (with bottle sprayer) Selling Price ₱150.00 4 Quantity ₱600.00 Sales ₱364.62 Cost ₱235.38 Gross Profit 65% ROI
100 ml ₱0.23 ₱22.64 ₱5.50 ₱11.03
Sales Projection (with bottle sprayer) Selling Price ₱80.00 1 Quantity ₱80.00 Sales ₱39.17 Cost
₱39.17
Total Cost
Gross Profit ROI
Author: MILES PANGAN
Prepared for:
Sales & Operations Manager 0917-6260150 [email protected] [email protected]
Pricelist as of Aug. 1, 2018 Natural Insect Repellent 30ml 120ml 250ml 500ml 1L Lotion Base 1L 3.8L Cream Base 1L Body Wash / Shampoo 3.8L Liquid Hand Soap 3.8L Hand Sanitizer 1L 3.8L Hand Sanitizer w/ Bead 1L 3.8L Mineral Oil 1L 3.8L Virgin Coconut Oil 1L 3.8L Glycerine Soap 10 kilos
₱40.83 104%
330.80 1,102.50 2,094.80 3,858.80 6,615.00 165.40 565.40 220.50 385.90 330.80 192.50 661.50 204.00 694.60 218.40 727.70 551.30 2,061.70 2,205.00
Miles Pangan Mobile No. 0917-6260150
Cost/UOM ₱1.70
Actual Cost ₱425.00 ₱250.00 ₱77.50 ₱45.96 ₱798.46
₱1.84
Refill
10 ml DIY Cost/ml ₱1.70 Cost ₱17.00 Income
SRP/ml ₱5.00 SRP ₱50.00 ₱33.00 194%
Amount
Cost/UOM
Actual Cost
₱1,102.50 ₱330.80 ₱1,433.30
₱9.19 ₱0.17 ₱0.60
₱918.75 ₱330.80 ₱1,249.55
₱155.00 ₱110.30 ₱265.30 ₱1,698.60
Market Price SRP/ml ₱9.00 SRP ₱90.00
₱155.00 ₱36.77 ₱191.77 ₱1,441.32
₱3.68
Refill
100 ml DIY Cost/ml ₱0.60 Cost ₱59.50
SRP/ml ₱1.20 SRP ₱120.00
Market Price SRP/ml ₱1.55 SRP ₱154.75
Gross Profit
₱60.50 102%
Amount
Cost/UOM
Actual Cost
₱253.60 ₱165.40 ₱419.00
₱8.45 ₱0.17 ₱0.25
₱84.53 ₱165.40 ₱249.93
ACIAL CREAM
₱176.00 ₱110.30 ₱286.30 ₱705.30
₱176.00 ₱61.28 ₱237.28 ₱487.21
₱3.06
Refill
250 ml DIY Cost/ml ₱0.25 Cost ₱61.86
Market Price SRP/ml ₱0.93 SRP ₱232.00
SRP/ml ₱0.50 SRP ₱125.00 ₱63.14 102%
Gross Profit
OO / LIQUID HAND SOAP Amount
Cost/UOM
Actual Cost
₱253.60 ₱385.90 ₱639.50
₱8.45 ₱0.10 ₱0.13
₱128.49 ₱385.90 ₱514.39
₱414.00 ₱110.30 ₱524.30 ₱1,163.80
₱414.00 ₱82.73 ₱496.73 ₱1,011.12
₱5.52
Refill
12 ml DIY Cost/ml ₱0.13
SRP/ml ₱0.30
Market Price SRP/ml ₱0.42
Cost ₱1.62
SRP ₱3.60 ₱1.98 123%
Gross Profit
SRP ₱5.00
SANITIZER Amount
Cost/UOM
Actual Cost
₱253.60 ₱204.00 ₱457.60
₱8.45 ₱0.20 ₱0.25
₱42.27 ₱204.00 ₱246.27
₱168.00 ₱105.00 ₱273.00 ₱730.60
₱168.00 ₱105.00 ₱273.00 ₱519.27
₱5.25
Refill
50 ml DIY Cost/ml ₱0.25 Cost ₱12.25
Market Price SRP/ml ₱1.00 SRP ₱50.00
SRP/ml ₱0.50 SRP ₱25.00 ₱12.75 104%
Gross Profit
Amount
Cost/UOM
Actual Cost
₱194.20 ₱218.40 ₱412.60
₱3.24 ₱0.22 ₱0.26
₱48.55 ₱218.40 ₱266.95
₱168.00 ₱110.30 ₱278.30 ₱690.90
₱168.00 ₱110.30 ₱278.30 ₱545.25
₱5.52
Refill
50 ml DIY Cost/ml ₱0.26 Cost ₱13.15
Gross Profit
SRP/ml ₱0.75 SRP ₱37.50 ₱24.35
Market Price SRP/ml ₱0.88 SRP ₱44.00
Gross Profit
185%
/ ROOM SPRAY Amount
Cost/UOM
Actual Cost
₱97.50 ₱212.10 ₱20.00 ₱329.60
₱3.25 ₱0.21 ₱0.02 ₱0.23
₱97.50 ₱127.26 ₱7.40 ₱232.16
₱110.40 ₱110.30 ₱220.70 ₱550.30
₱110.40 ₱22.06 ₱132.46 ₱364.62
₱5.52
Refill
300 ml DIY Cost/ml ₱0.23 Cost ₱69.65
SRP/ml ₱0.40 SRP ₱120.00 ₱50.35 72%
Gross Profit
Market Price SRP/ml ₱0.62 SRP ₱184.75
YCERINE SOAP Amount
Cost/UOM
Actual Cost
₱390.00 ₱2,205.00 ₱2,595.00
₱0.81 ₱0.22 ₱0.23
₱81.25 ₱2,205.00 ₱2,286.25
₱550.00 ₱110.30 ₱660.30 ₱3,255.30
₱550.00 ₱1,103.00 ₱1,653.00 ₱3,939.25
₱11.03
Per gram DIY Cost/ml ₱0.23 Cost
100 grms. Market Price SRP/ml SRP/ml ₱0.75 ₱3.09 SRP SRP
₱22.86 Gross Profit
₱75.00 ₱52.14 228%
Chemworld Fragrance Factory a division of Chemworld Marketing Corp. 4F Executive Bldg. Sen. Gil Puyat Ave. Cor. Makati Ave.
₱309.00
