RAW MATERIAL VOLUME FOR 1 TONNE PRODUCTION (KG)

HONEY
ORGANIC
VIRGIN
COCONUT OIL
ORGANIC
SUGAR
CARNAUBA
WAX
ROSE OIL
SHEA BUTTER
ALMOND OIL
OLIVE OIL
BROWN SUGAR
STRAWBERRY
LEMON
POMEGRANATE
COLLOIDAL
OATMEAL
MARACUJA
SPERMINT OIL
JOJOBA OIL
SESAME OIL
OTHERS

Discount Rate (%) 0

Project Lip Scrub Cleanser Masker
Growth Rate (%)
Initial Investment
(RM)
Discount Year Net Present Net Present Net Present
Factor Flow/Future Value Flow/Future Value Flow/Future Value
Value (RM) (RM) Value (RM) (RM) Value (RM) (RM)
1 0
1 1
1 2
1 3
1 4
1 5
NPV for each
(RM)