Materials Unit qty unit price total

1.0 1 tonne container (new) pc 1 PHP 15,000.00 PHP 15,000.00

1 TONNE OIL (FROM DAVAO) kg 1000 PHP 90.00 PHP 90,000.00
PHP 105,000.00
1.a 1 tonne container (Second hand) pc 1 PHP 9,500.00 PHP 9,500.00
1.b 1 tonne second hand - Cleaning pc 1 PHP 2,000.00 PHP 2,000.00
PHP 101,500.00

Option 1 Container (18kgs) pc 56 PHP 200.00 PHP 11,200.00

Option 2 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 155.00 PHP 155.00
PHP 6,803.40
PHP 24.56
PHP 15.20
PHP 39.76

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

second hand 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

Option 2 total price remarks

1 Tonne OIL PHP 90,000.00
Container OIL PHP 15,000.00
Bottle PHP 4,498.40
Logistic / Salary PHP 4,300.00
Warehouse PHP 8,000.00
PHP 121,798.40

Option 3 total price remarks

2 Tonnes OIL PHP 180,000.00 2 Tonnes (New Container)
1 Tonne OIL Container PHP 30,000.00 2 pcs
Container (18kg) PHP 11,200.00 PHP 124.44 3,000.00
Bottle PHP 4,498.40 277.833333333333 PHP 4,498.40 3.6
Logistic / Salary PHP 4,300.00 PHP 4,300.00 2150 278
Warehouse PHP 8,000.00 PHP 250.00 125 278
PHP 237,998.40 PHP 9,172.84
1000 277.7778
1 tonne 1000 93 93000 3000
 Option 1
1 tonne Container (18kgs) pc 112 PHP 200.00 PHP 22,400.00
Logistic / salary pc 2 PHP 2,150.00 PHP 4,300.00
Warehouse pc 2 PHP 125.00 PHP 250.00
Note: PHP 4,550.00
This option no need to buy 1 tonnes container.
Supplier can send the 112pcs 18KGS package

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

6000 PHP 1,450.00

277 bottle
profit per dozen 277 PHP 4,986.00
PHP 1,787.40