Ingredients Estimated Market Price per Variable Cost

kilogram
750 ml 1L

Banana Php 40.00 Php 40.00 Php 40.00

Apple Php 60.00 Php 60.00 Php 60.00

Yeast Php 20.00 Php 20.00 Php 20.00

Sugar Php 80.00 Php 80.00 Php 80.00

Bottle Php 220.00-500.00 (750ml) for 12 Php 18.00

bottles

Per Bottle Php 160.00-250.00 (1L) Php 160.00

Total Raw Materials Php 218.00 Php 200.00

Amount of wine produced = 7 liters

Cost

Sizes 750 ml 1L

Total Raw Materials Php 218.00 Php 200.00

Amount of wine produced = 7 liters 9.33 7

7L=7000 ml divided by 750ml = 9.33

Initial amount per serving Php 23.37 Php 28.57

Tax 50% Php 11.69 Php 14.29

Price with tax Php 35.06 Php 42.86

Mark up price Php 25.00 Php 50.00

 Fixed cost (Rent) Php 10,000 monthly

Estimated Selling Price Php 150.00 Php 230.00

Product Size Price

1L Bottle Php 230.00

750 ml Bottle Php 150.00