Raw Materials QTY UM Price

Fragrance Oil 500 ml 2500.00

Deo Alcohol 20,000 ml 3000.00
DPG 1,000 ml 480.00
Distilled Water 6,000 ml 100.00
Fixative 3,780 ml 1500.00
90ML bottle 1 pc 30.00
Label & Packaging 1 pc 25.00
Overhead & Labor 1 pc 5.00
12ML Scent Diffuser bottle 1 pc 40.00

EAU DE PARFUM CALC Cost per ML

QTY (ml) COST % 1.14
Fragrance Oil 500 2500.00 0.20
Deo Alcohol 1500 225.00 0.60
DPG 180 86.40 0.07
Distilled Water 180 3.00 0.07
Fixative 160 63.49 0.06
2520 2877.89 1.000
Contents 90
Yield (# of bottles) 28.00
Selling 250.00
Revenue per batch 2442.11
Cost per botttle 162.78
Revenue per bottle 87.22
 SCENT DIFFUSER CALC Cost per ML
QTY (ml) COST % 2.12
Fragrance Oil 100 500.00 0.40
Deo Alcohol 100 15.00 0.40
DPG 20 9.60 0.08
Distilled Water 20 0.33 0.08
Fixative 10 3.97 0.04
250 528.90 1.000
Contents 12
Yield (# of bottles) 20.83
Selling 200.00
Revenue per batch 2179.43
Cost per botttle 95.39
Revenue per bottle 104.61