Professional Documents
Culture Documents
Budget
Budget
Logistic/Salary
Bongo day 1 PHP 2,500.00 PHP 2,500.00
Gas day 1 PHP 1,300.00 PHP 1,300.00
Driver day 1 PHP 500.00 PHP 500.00
PHP 4,300.00
fix rate
Option 1 Warehouse month 1 PHP 5,000.00 PHP 5,000.00
Option 2 Warehouse month 1 PHP 8,000.00 PHP 8,000.00
new container
277 bottle
profit per dozen
OPTION 1 total price remarks
1 Tonne OIL PHP 90,000.00
Container OIL PHP 16,000.00
Container (18kg) PHP 11,200.00 PHP 124.44
Logistic / Salary PHP 4,300.00 PHP 4,300.00
Warehouse PHP 5,000.00 PHP 250.00
PHP 126,500.00 PHP 4,674.44
Option2
1 tonne Cleaned Bottle pc 3334 PHP 1.00 PHP 3,334.00
Caps pc 3334 PHP 0.10 PHP 333.40
Rope pc 1 PHP 831.00 PHP 831.00
Logistic / salary pc 1 PHP 2,150.00 PHP 2,150.00
Warehouse pc 1 PHP 125.00 PHP 125.00
PHP 6,773.40
notes: PHP 24.45
3334 bottle/12 PHP 18.00
277 dozen PHP 42.45
recycle
277 bottle
profit per dozen 277 PHP 4,986.00
PHP 1,787.40