Profit Estimation

Total ABC = ₱ 64,498.80 Deductions

Royalty = ₱ 6,449.88
Tax = ₱ 3,869.93
Bid Docs = ₱ 4,000.00
Voucher = ₱ 2,000.00
Total Deductions = ₱ 16,319.81
Net Capital = ₱ 48,178.99
Actual Actual Total/
Item Unit Qty Unit Price Total
Price Item
Air Freshener, 300mL Pieces 12 ₱ 570.00 ₱ 6,840.00 ₱ 188.00 ₱ 2,256.00
Bathroom Deodorizer
(Big) Pieces 4 ₱ 106.80 ₱ 427.20 ₱ 55.00 ₱ 220.00
Broomstick Can 20 ₱ 97.18 ₱ 1,943.60 ₱ 50.00 ₱ 1,000.00
Detergent Powder
1kg/pack Bottle 3 ₱ 180.00 ₱ 540.00 ₱ 65.00 ₱ 195.00
Dipper, Plastic 20 ₱ 100.00 ₱ 2,000.00 ₱ 39.00 ₱ 780.00
Disinfectant Spray,
Scented 510g Bottle 13 ₱ 780.00 ₱ 10,140.00 ₱ 520.00 ₱ 6,760.00
Dishwashing Liquid 600
mL Tube 17 ₱ 180.00 ₱ 3,060.00 ₱ 134.00 ₱ 2,278.00
Dustpan, Plastic Gallon 8 ₱ 180.00 ₱ 1,440.00 ₱ 80.00 ₱ 640.00
Fabric Conditioner, 800
mL Bottle 9 ₱ 336.00 ₱ 3,024.00 ₱ 151.00 ₱ 1,359.00
Feather Dust pieces 11 ₱ 240.00 ₱ 2,640.00 ₱ 49.00 ₱ 539.00
Hand Sanitizer w/
Moisturizer 500 mL pieces 10 ₱ 420.00 ₱ 4,200.00 ₱ 133.00 ₱ 1,330.00
Insecticide Spray, 500
mL Bottle 4 ₱ 400.00 ₱ 1,600.00 ₱ 242.00 ₱ 968.00
Muriatic Acid Pack 4 ₱ 450.00 ₱ 1,800.00 ₱ 158.00 ₱ 632.00
Plastic Pail Gallon 20 ₱ 350.00 ₱ 7,000.00 ₱ 145.00 ₱ 2,900.00
Tambo Bottle 11 ₱ 360.00 ₱ 3,960.00 ₱ 200.00 ₱ 2,200.00
Toilet Bowl Cleaner Pieces 4 ₱ 576.00 ₱ 2,304.00 ₱ 180.00 ₱ 720.00
Toilet Brush with
Handle Pieces 4 ₱ 210.00 ₱ 840.00 ₱ 79.00 ₱ 316.00
Tissue Paper 3-ply 1000
pulls 12rolls/Pack Pieces 10 ₱ 234.00 ₱ 2,340.00 ₱ 185.00 ₱ 1,850.00
Tornido Map Bottle 2 ₱ 300.00 ₱ 600.00 ₱ 221.00 ₱ 442.00
70% Isopropyl Alcohol
w/ Moisturizer,
Scented Pack 10 ₱ 780.00 ₱ 7,800.00 ₱ 119.00 ₱ 1,190.00
₱ 64,498.80 ₱ 28,575.00

Net Profit (Total =

Profit-Deductions) ₱ 19,603.99
 Profit per
Total Profit
Unit
₱ 382.00 ₱ 4,584.00

₱ 51.80 ₱ 207.20
₱ 47.18 ₱ 943.60

₱ 115.00 ₱ 345.00
₱ 61.00 ₱ 1,220.00

₱ 260.00 ₱ 3,380.00

₱ 46.00 ₱ 782.00
₱ 100.00 ₱ 800.00

₱ 185.00 ₱ 1,665.00
₱ 191.00 ₱ 2,101.00

₱ 287.00 ₱ 2,870.00

₱ 158.00 ₱ 632.00
₱ 292.00 ₱ 1,168.00
₱ 205.00 ₱ 4,100.00
₱ 160.00 ₱ 1,760.00
₱ 396.00 ₱ 1,584.00

₱ 131.00 ₱ 524.00

₱ 49.00 ₱ 490.00
₱ 79.00 ₱ 158.00

₱ 661.00 ₱ 6,610.00
₱ 35,923.80
 Actual Total/
Item Unit Qty Unit Price
Item
Air Freshener, 300mL Pieces 12 ₱ 560.00 ₱ 6,720.00
Bathroom Deodorizer
(Big) Pieces 4 ₱ 105.00 ₱ 420.00
Broomstick Can 20 ₱ 96.00 ₱ 1,920.00
Detergent Powder
1kg/pack Bottle 3 ₱ 179.00 ₱ 537.00
Dipper, Plastic 20 ₱ 99.00 ₱ 1,980.00
Disinfectant Spray,
Scented 510g Bottle 13 ₱ 779.00 ₱ 10,127.00
Dishwashing Liquid 600
mL Tube 17 ₱ 180.00 ₱ 3,060.00
Dustpan, Plastic Gallon 8 ₱ 179.00 ₱ 1,432.00
Fabric Conditioner, 800
mL Bottle 9 ₱ 330.00 ₱ 2,970.00
Feather Dust pieces 11 ₱ 220.00 ₱ 2,420.00
Hand Sanitizer w/
Moisturizer 500 mL pieces 10 ₱ 419.00 ₱ 4,190.00
Insecticide Spray, 500
mL Bottle 4 ₱ 399.00 ₱ 1,596.00
Muriatic Acid Pack 4 ₱ 450.00 ₱ 1,800.00
Plastic Pail Gallon 20 ₱ 350.00 ₱ 7,000.00
Tambo Bottle 11 ₱ 359.00 ₱ 3,949.00
Toilet Bowl Cleaner Pieces 4 ₱ 576.00 ₱ 2,304.00
Toilet Brush with
Handle Pieces 4 ₱ 209.00 ₱ 836.00
Tissue Paper 3-ply 1000
pulls 12rolls/Pack Pieces 10 ₱ 234.00 ₱ 2,340.00
Tornido Map Bottle 2 ₱ 300.00 ₱ 600.00
70% Isopropyl Alcohol
w/ Moisturizer,
Scented Pack 10 ₱ 780.00 ₱ 7,800.00
Total ₱ 64,001.00