You are on page 1of 1

BRAND: ROULETTE XO SELECT GRAPE BRANDY

per case
750MI
1

Extra neutral Alcohol


Grape Spirit
Essence & Flavours
Chemicals

Caps
Labels
Master Carton
Monocarton
Other packing materials
WASTAGE

180.45
429.00
92.00
7.00

180.45
429.00
92.00
7.00

173.70
411.84
87.32
7.00

420.00
84.00
48.24
30.00
420.00
6.90
20.16

384.00
84.00
84.42
32.00
480.00
7.40
21.40

456.00
84.00
144.72
35.00
384.00
9.00
22.22

100.00
40.00
30.00
75.00

100.00
40.00
30.00
75.00

100.00
40.00
30.00
75.00

OTHER DIRECT COSTS


Bottling fee
Interest
Frieght and handling
Marketing

expenses

GOVERNMENT LEVIES

6
7
8

OVERHEADS

Excise Lable

180MI

PACKING MATERIAL
Glass Bottle

3
4

375 MI

RAW MATERIALS

CASH DISCOUNT
PROFIT MARGIN

3.00

6.00

12.00

150.00

150.00

150.00

54.98

55.94

57.37

179.27

TOTAL

2,370.00

152.39
2,411.00

2,473.00

BASIC PRICE REQUESTED

2,370.00

2,411.00

2,473.00

193.83

You might also like